{"schemaVersion":2,"ticker":"BELFB","company":{"ticker":"BELFB","name":"BEL FUSE INC /NJ","exchange":"Nasdaq","cik":729580,"sic":"3677","sicDescription":"Electronic Coils, Transformers & Other Inductors","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:34.062Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[182753000,302539000,295121000,70600000,103300000,487076000,567080000,500153000,491611000,548184000,492412000,465771000,543494000,654233000,639813000,534792000,675455000],"costOfRevenue":[161454000,239185000,244749000,240115000,286952000,399721000,458253000,400245000,389262000,408927000,382439000,346041000,409111000,470780000,423964000,332434000,411037000],"grossProfit":[21299000,63354000,50372000,-169515000,-183652000,87355000,108827000,99908000,102349000,139257000,109973000,119730000,134383000,183453000,215849000,202358000,264418000],"operatingExpenses":[30468000,52443000,51998000,58016000,63190000,100793000,114422000,106114000,120292000,118487000,110741000,109415000,115603000,125902000,136392000,140702000,171495000],"operatingIncome":[-17351000,15160000,7396000,1663000,15047000,13472000,28600000,-76512000,17386000,26948000,-1595000,18667000,31257000,65147000,87976000,64297000,110996000],"pretaxIncome":[-9695000,15580000,7872000,997000,15165000,9770000,25732000,-82552000,9643000,23616000,-7302000,12136000,27327000,59059000,83300000,61808000,95050000],"interestExpense":[null,0,0,16000,156000,3978000,7588000,6662000,6802000,5317000,5448000,4746000,3542000,3379000,2850000,4078000,14751000],"netIncome":[-8310000,13649000,3764000,2373000,15908000,8603000,19197000,-64834000,-11897000,20709000,-8743000,12795000,24821000,52689000,73831000,40960000,61536000],"cash":[124231000,83829000,88241000,71262000,62123000,77138000,85040000,73411000,69354000,53911000,72289000,84939000,61756000,70266000,89371000,68253000,57800000],"currentAssets":[null,203564000,207689000,190918000,204155000,310656000,280471000,255442000,266099000,290509000,283181000,280216000,329016000,381408000,381478000,373530000,384761000],"totalAssets":[null,277172000,276911000,275189000,308141000,630372000,578505000,426740000,431265000,443524000,468917000,453866000,511846000,560466000,571631000,949789000,935200000],"currentLiabilities":[null,46268000,42425000,46388000,66981000,121802000,121852000,92327000,87300000,106030000,90218000,87536000,112012000,136304000,110609000,128069000,127445000],"totalLiabilities":[null,56839000,55831000,59827000,79439000,411148000,345383000,268306000,273305000,267054000,300866000,268067000,303103000,298120000,231073000,508627000,416526000],"totalDebt":[null,null,null,null,0,232625000,183548000,141245000,122694000,114213000,143704000,115580000,112500000,95000000,60000000,287500000,197500000],"equity":[208932000,220333000,221080000,215362000,228702000,224273000,233122000,158434000,157960000,176470000,168051000,185799000,208743000,262346000,340558000,360576000,425513000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,80586000,93161000],"operatingCashFlow":[29158000,7637000,30267000,11609000,10581000,22457000,65789000,38603000,24120000,10097000,24450000,46108000,4632000,40257000,108349000,74064000,80612000],"capex":[2456000,2427000,2928000,4744000,8276000,9042000,9891000,8223000,6425000,11594000,9891000,5476000,9397000,8832000,12126000,14108000,12002000],"depreciationAndAmortization":[6778000,8836000,8667000,9113000,12382000,20367000,23009000,21778000,20718000,18207000,16471000,16423000,16861000,14863000,13312000,16457000,26592000],"totalCosts":[200104000,287379000,287725000,68937000,88253000,473604000,538480000,576665000,474225000,521236000,494007000,447104000,512237000,589086000,551837000,470495000,564459000],"freeCashFlow":[26702000,5210000,27339000,6865000,2305000,13415000,55898000,30380000,17695000,-1497000,14559000,40632000,-4765000,31425000,96223000,59956000,68610000],"capexOutflow":[-2456000,-2427000,-2928000,-4744000,-8276000,-9042000,-9891000,-8223000,-6425000,-11594000,-9891000,-5476000,-9397000,-8832000,-12126000,-14108000,-12002000],"grossMargin":[11.654528243038419,20.940771272464044,17.06825336048604,-240.10623229461757,-177.78509196515003,17.934572838735637,19.190766734852225,19.975487500824748,20.8191029086005,25.403331728032924,22.333533707545712,25.705765279504305,24.725755942107916,28.04092731488629,33.73626356451025,37.83863632963843,39.14664929565996],"operatingMargin":[-9.494235388748749,5.010924211423982,2.5060907221105917,2.3555240793201135,14.566311713455955,2.7658927970173033,5.043380122734006,-15.297718898017207,3.5365360010252007,4.915867664871649,-0.3239157453514537,4.0077634717489925,5.75112144752288,9.957767339770388,13.750267656330834,12.022805127974987,16.432774944296806],"netMargin":[-4.547120977494214,4.511484469770839,1.2754090695003066,3.361189801699717,15.399806389157794,1.7662541369314027,3.3852366509134515,-12.962833372987866,-2.4200028070974815,3.777746158224246,-1.7755456812587833,2.7470581036603825,4.566931741656761,8.053552786239765,11.539465437557537,7.659052491435923,9.110303425098637],"currentRatio":[null,4.399671479208092,4.895439010017678,4.115676468052082,3.047953897373882,2.550499991789954,2.3017348915077305,2.766709629902412,3.048098510882016,2.7398755069320004,3.1388525571393737,3.2011515262292085,2.9373281434132057,2.7982157530226552,3.44888752271515,2.9166308786669686,3.0190356624426222],"netDebt":[null,null,null,null,-62123000,155487000,98508000,67834000,53340000,60302000,71415000,30641000,50744000,24734000,-29371000,219247000,139700000],"ebit":[null,15580000,7872000,1013000,15321000,13748000,33320000,-75890000,16445000,28933000,-1854000,16882000,30869000,62438000,86150000,65886000,109801000],"fcfMargin":[14.610977658369492,1.7220920278046798,9.263657957244655,9.723796033994335,2.231364956437561,2.7541903111629398,9.85716301050998,6.074141312758296,3.599390575068499,-0.2730834902149643,2.9566704304525477,8.723600224144484,-0.8767346097657012,4.8033345918044486,15.03923802736112,11.211087675208304,10.157597471334137],"ebitda":[null,24416000,16539000,10126000,27703000,34115000,56329000,-54112000,37163000,47140000,14617000,33305000,47730000,77301000,99462000,82343000,136393000],"debtToCapital":[null,null,null,null,0,50.913989555655746,44.051167590659276,47.132098011539014,43.7171748843772,39.291255422573734,46.095170887395554,38.35038274066873,35.02021833938794,26.5848785210972,14.979104149711153,44.36208099050111,31.700783129726023],"returnOnAssets":[null,4.924379085910554,1.3586412144028963,0.8596268791885529,5.454202595443403,1.8333256971400504,3.1760054993187894,-12.899143989773638,-2.773177312486524,4.734627435873108,-1.9163978821644359,2.773133011769831,5.140455953741903,9.827177164855005,13.04322862793559,5.384443480432754,6.5290566682351985],"returnOnEquity":[-3.8949625619573243,6.359241960094581,1.7054323275481238,1.0874297157468804,7.164733011457808,3.7984436227164853,8.394057652576,-33.11608045847848,-7.52037017136861,12.384654486738631,-5.075452584893228,7.2318779143704965,12.582183899306031,22.369021564927223,24.49179305494739,11.683929177589448,15.656242486537783],"revenueGrowth":[null,65.54529884598337,-2.4519152902600982,-76.07760884518552,46.31728045325778,371.5159728944821,16.42536277706148,-11.802038513084579,-1.7078773895188082,11.507675784309136,-10.173956189892442,-5.410306816243304,16.68695560693989,20.37538592882351,-2.204107710861425,-16.414327311261257,26.302375502999297]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[77732000,85041000,83697000,71403000,79173000,75903000,68642000,65561000,73222000,76059000,71752000,63028000,93981000,101164000,91016000,82646000,99439000,156341000,148650000,142015000,145658000,144161000,135246000,121182000,131622000,128809000,118539000,113668000,131617000,126386000,119940000,118251000,140710000,146489000,142733000,125389000,127416000,124479000,115128000,103978000,121172000,124492000,116129000,110643000,138741000,146966000,147143000,136718000,170572000,177739000,169203000,172344000,168777000,158682000,140010000,128090000,133205000,123638000,149859000,152238000,168299000,178980000,175938000,178491000,210685000],"costOfRevenue":[61570000,64797000,65661000,57132000,65368000,63865000,58384000,55136000,61081000,63472000,60426000,53932000,78717000,81132000,73108000,68576000,81493000,128561000,121091000,115202000,117098000,116749000,109203000,98108000,105930000,102234000,93972000,90305000,102490000,98686000,97781000,97118000,111696000,117282000,82831000,94645000,100670000,95859000,91255000,78220000,89882000,91183000,86755000,86384000,104537000,110992000,107877000,102594000,125120000,126205000,116696000,118680000,113240000,103217000,88827000,80012000,79809000,78961000,93652000,93419000,103216000,107840000,106562000,108893000,126718000],"grossProfit":[16162000,20244000,18036000,14271000,13805000,12038000,10258000,10425000,12141000,12587000,11326000,9096000,15264000,20032000,17908000,14070000,17946000,27780000,27559000,26813000,28560000,27412000,26043000,23074000,25692000,26575000,24579000,23363000,29127000,27700000,22075000,21133000,29014000,29207000,59902000,30744000,26746000,28620000,23873000,25758000,31290000,33309000,29374000,24259000,34204000,35974000,39266000,34124000,45452000,51534000,52507000,53664000,55537000,55465000,51183000,48078000,53396000,44677000,56207000,58819000,65083000,71140000,69376000,69598000,83967000],"operatingExpenses":[10291000,11181000,9801000,10057000,10421000,9856000,9271000,8995000,9808000,11707000,14321000,10523000,13605000,12300000,10762000,11189000,14232000,23419000,25053000,17766000,23108000,21850000,22508000,17670000,19766000,21085000,17699000,20767000,21723000,20906000,21051000,20454000,18306000,18691000,24910000,27356000,26250000,25203000,27193000,26877000,25239000,25192000,25286000,25981000,27569000,27504000,27445000,26035000,28626000,27100000,34305000,34027000,31848000,31100000,34716000,30224000,30773000,33230000,41765000,36729000,39018000,40353000,40595000,45237000,45291000],"operatingIncome":[5871000,9451000,115000,4214000,160000,1938000,1084000,1434000,2333000,880000,-2979000,-1427000,1659000,7732000,7083000,2881000,3714000,4361000,2516000,9047000,7452000,7307000,4795000,-103407000,9964000,9309000,7623000,2355000,7266000,6794000,971000,437000,10667000,10499000,5345000,3389000,4502000,-5224000,-4262000,-1119000,6051000,8117000,5623000,4453000,6635000,8873000,11295000,8089000,16795000,22061000,18202000,19638000,27359000,24512000,16467000,17854000,22623000,11447000,12373000,25023000,29860000,30337000,25776000,23666000,38419000],"pretaxIncome":[5987000,9538000,210000,4282000,372000,2058000,1160000,1510000,1932000,646000,-3086000,-1392000,1723000,7844000,6990000,2902000,3538000,2513000,817000,7270000,5475000,9793000,3194000,-105568000,8643000,8014000,6360000,723000,5412000,5084000,-1576000,-978000,9033000,9151000,6409000,1170000,3388000,-5900000,-5960000,-4576000,5996000,6392000,4325000,4198000,6027000,7181000,9921000,6628000,14292000,20688000,17451000,18736000,27296000,23769000,13499000,20352000,22883000,11188000,7385000,23785000,33699000,28003000,9563000,17792000,37760000],"interestExpense":[null,null,null,null,null,null,null,0,0,0,16000,3000,5000,67000,81000,30000,225000,1869000,1854000,2179000,1994000,1792000,1623000,2201000,1505000,1538000,1419000,1424000,1586000,1466000,2326000,1177000,1349000,1391000,1400000,1440000,1381000,1305000,1322000,1351000,1250000,1242000,903000,801000,721000,1491000,528000,688000,779000,944000,968000,983000,908000,512000,448000,434000,415000,414000,2815000,4152000,3993000,3630000,2976000,2530000,1802000],"netIncome":[4790000,10001000,-1022000,3244000,-574000,1012000,82000,872000,1441000,2492000,-2432000,-558000,1689000,7380000,7397000,2503000,3065000,1261000,1774000,5320000,6062000,4920000,2895000,-100696000,22776000,9710000,3377000,746000,3120000,5024000,-20787000,-1303000,6634000,11352000,4025000,1131000,2967000,-6490000,-6352000,-3804000,5573000,7475000,3551000,3199000,7880000,5734000,8008000,5064000,17038000,16548000,14040000,14572000,27775000,19448000,12036000,15874000,18806000,8080000,-1800000,17874000,26861000,22555000,6441000,11379000,25480000],"cash":[75655000,76474000,83829000,87650000,93513000,96503000,88241000,86255000,81829000,69525000,71262000,53312000,38599000,46920000,62123000,53906000,87769000,83140000,77138000,78632000,71408000,76292000,85040000,69045000,67468000,67015000,73411000,72281000,58663000,62106000,69354000,66852000,55730000,54296000,53911000,43191000,58395000,64816000,72289000,68431000,75288000,81129000,84939000,74040000,66425000,61961000,61756000,51235000,65830000,70895000,70266000,77840000,65053000,100225000,89371000,71320000,84976000,134266000,68253000,65927000,59284000,57743000,57800000,59446000,306106000],"currentAssets":[null,null,203564000,null,213210000,210695000,207689000,207317000,209551000,199226000,190918000,187948000,192985000,213537000,204155000,188105000,298877000,317877000,310656000,303771000,305547000,297181000,280471000,258954000,261702000,258878000,255442000,257199000,261383000,259502000,266099000,269979000,279120000,292486000,290509000,283262000,281412000,278061000,283181000,264905000,285372000,284709000,280216000,279360000,299427000,315545000,329016000,334090000,361102000,377365000,381408000,382601000,354254000,363016000,381478000,364339000,376021000,387649000,373530000,368425000,378615000,387686000,384761000,397152000,698730000],"totalAssets":[null,null,277172000,null,284423000,279118000,276911000,279336000,280146000,285055000,275189000,285364000,289416000,318397000,308141000,290904000,494843000,643487000,630372000,622912000,619828000,605942000,578505000,444681000,445493000,439623000,426740000,426489000,429939000,428488000,431265000,435394000,436748000,447903000,443524000,454240000,449675000,434345000,468917000,445648000,461143000,457952000,453866000,456424000,473879000,487583000,511846000,520281000,542360000,553816000,560466000,574526000,552419000,559068000,571631000,555337000,567604000,584417000,949789000,584417000,950580000,952804000,935200000,951920000,1264182000],"currentLiabilities":[null,null,46268000,null,50196000,44211000,42425000,43789000,43910000,49588000,46388000,61700000,63236000,83362000,66981000,46661000,108938000,124492000,121802000,122261000,128654000,120624000,121852000,99605000,101345000,98104000,92327000,89397000,97502000,97611000,87300000,85884000,96205000,101291000,106030000,90685000,87151000,86526000,90218000,76956000,88179000,89734000,87536000,90973000,105093000,106236000,112012000,109440000,128750000,137082000,136304000,129857000,126874000,117682000,110609000,86501000,89755000,96887000,128069000,111235000,124082000,126760000,127445000,124748000,155921000],"totalLiabilities":[null,null,56839000,null,61452000,56531000,55831000,57254000,57589000,61836000,59827000,75564000,77382000,97056000,79439000,59708000,260259000,414194000,411148000,402926000,391066000,373786000,345383000,310858000,292953000,277627000,268306000,265661000,260316000,250393000,273305000,271219000,273451000,274592000,267054000,276087000,269399000,263705000,300866000,283816000,293215000,279181000,268067000,270101000,277281000,287381000,303103000,304925000,316365000,317783000,298120000,296463000,247929000,237657000,231073000,208680000,211189000,217055000,508627000,482521000,464871000,443773000,416526000,416212000,252210000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,145000000,235313000,232625000,220937000,206250000,197719000,183548000,161913000,156501000,146720000,141245000,142977000,130515000,121030000,122694000,122032000,115464000,114838000,114213000,113585000,112957000,112331000,143704000,135075000,135242000,125410000,115580000,114251000,112929000,112500000,112500000,112500000,112500000,110000000,95000000,100000000,60000000,60000000,60000000,60000000,60000000,60000000,287500000,280000000,250000000,225000000,197500000,204500000,0],"equity":[null,null,220333000,null,222971000,222587000,221080000,222082000,222557000,223219000,215362000,209800000,212034000,221341000,228702000,231196000,234584000,229293000,224273000,219986000,228762000,232156000,233122000,133823000,152540000,161996000,158434000,160828000,169623000,178095000,157960000,164175000,163297000,173311000,176470000,178153000,180276000,170640000,168051000,161832000,167928000,178771000,185799000,186323000,196598000,200202000,208743000,215356000,225995000,236033000,262346000,278063000,304490000,321411000,340558000,346657000,356415000,367362000,360576000,376901000,404743000,427760000,425513000,438942000,909371000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,80586000,81034000,80966000,81271000,93161000,96766000,102601000],"operatingCashFlow":[null,2458000,8917000,9986000,6888000,4847000,8546000,2465000,-2236000,7569000,3811000,1750000,-5611000,9922000,4520000,1836000,10858000,6241000,3522000,16193000,7472000,21070000,21054000,8853000,7481000,10456000,11813000,-716000,334000,14578000,9924000,326000,916000,2927000,5928000,-6257000,14012000,11173000,5522000,8058000,8785000,17926000,11339000,1766000,-3689000,209000,6346000,-7748000,18894000,12923000,16188000,16835000,23821000,40769000,26924000,6150000,32194000,27376000,8344000,8147000,20717000,22180000,29568000,13828000,17934000],"capex":[null,444000,891000,611000,772000,813000,732000,1130000,1166000,1078000,1370000,1151000,1937000,2039000,1813000,1242000,1727000,2265000,3808000,2750000,2973000,2594000,1574000,1640000,2058000,1892000,2633000,1009000,1234000,1513000,2669000,2216000,3654000,2900000,2824000,2437000,2892000,2859000,1703000,1832000,1148000,1521000,975000,1203000,1262000,1689000,5243000,2040000,1506000,2066000,3220000,3761000,3320000,2578000,2467000,2929000,1349000,3628000,6202000,2790000,3928000,1860000,3424000,2643000,2247000],"depreciationAndAmortization":[null,2291000,2350000,2130000,2147000,2171000,2219000,2105000,2165000,2367000,2476000,2220000,3177000,3279000,3706000,3406000,3101000,6481000,7379000,5637000,5952000,5535000,5885000,5501000,5467000,5402000,5408000,5227000,5249000,5236000,5006000,4776000,4544000,4418000,4469000,4110000,4106000,4049000,4206000,4126000,4108000,4088000,4101000,4145000,4333000,4036000,4347000,4301000,4015000,3288000,3259000,3236000,3335000,3391000,3350000,3684000,3439000,3636000,5698000,6684000,6600000,6652000,6656000,6624000,6911000],"totalCosts":[71861000,75590000,83582000,67189000,79013000,73965000,67558000,64127000,70889000,75179000,74731000,64455000,92322000,93432000,83933000,79765000,95725000,151669000,146134000,132968000,138206000,136854000,130451000,224589000,121658000,119500000,110916000,111313000,124351000,119592000,118969000,117814000,130043000,135990000,137388000,122000000,122914000,129703000,119390000,105097000,115121000,116375000,110506000,106190000,132106000,138093000,135848000,128629000,153777000,155678000,151001000,152706000,141418000,134170000,123543000,110236000,110582000,112191000,137486000,127215000,138439000,148643000,150162000,154825000,172266000],"freeCashFlow":[null,2014000,8026000,9375000,6116000,4034000,7814000,1335000,-3402000,6491000,2441000,599000,-7548000,7883000,2707000,594000,9131000,3976000,-286000,13443000,4499000,18476000,19480000,7213000,5423000,8564000,9180000,-1725000,-900000,13065000,7255000,-1890000,-2738000,27000,3104000,-8694000,11120000,8314000,3819000,6226000,7637000,16405000,10364000,563000,-4951000,-1480000,1103000,-9788000,17388000,10857000,12968000,13074000,20501000,38191000,24457000,3221000,30845000,23748000,2142000,5357000,16789000,20320000,26144000,11185000,15687000],"capexOutflow":[null,-444000,-891000,-611000,-772000,-813000,-732000,-1130000,-1166000,-1078000,-1370000,-1151000,-1937000,-2039000,-1813000,-1242000,-1727000,-2265000,-3808000,-2750000,-2973000,-2594000,-1574000,-1640000,-2058000,-1892000,-2633000,-1009000,-1234000,-1513000,-2669000,-2216000,-3654000,-2900000,-2824000,-2437000,-2892000,-2859000,-1703000,-1832000,-1148000,-1521000,-975000,-1203000,-1262000,-1689000,-5243000,-2040000,-1506000,-2066000,-3220000,-3761000,-3320000,-2578000,-2467000,-2929000,-1349000,-3628000,-6202000,-2790000,-3928000,-1860000,-3424000,-2643000,-2247000],"grossMargin":[20.79195183450831,23.804988182170952,21.549159468081296,19.98655518675686,17.436499816856756,15.859715689761932,14.944203257480842,15.901221762938334,16.58108218841332,16.548994859254,15.784925855725277,14.431681157580758,16.241580745044214,19.80151041872603,19.675661422167533,17.02441739467125,18.047245044700773,17.76885142093245,18.539522367978474,18.880399957750942,19.607573905998983,19.01485145080847,19.256022359256466,19.040781634236108,19.519533208734103,20.631322345488282,20.73494799180017,20.553717844951965,22.130119969304875,21.916984476128683,18.405035851258962,17.87130764221867,20.619714306019475,19.938015823713727,41.96787007909874,24.518897191938688,20.99108432222013,22.991829947220012,20.736050309221042,24.772548039008253,25.8227973459215,26.7559361244096,25.294284803968004,21.925472013593268,24.653130653519867,24.477770368656696,26.68560515960664,24.95940549159584,26.646811903477712,28.99419935973534,31.031955698185023,31.137724550898206,32.905549926826524,34.95355490855926,36.55667452324834,37.53454602232805,40.08558237303404,36.13533056180139,37.506589527489176,38.63621434858577,38.67105568066358,39.74745781651581,39.43207266196047,38.99244219596506,39.854284832807274],"operatingMargin":[7.552873977255184,11.113462917886666,0.1374003847210772,5.901712813187121,0.2020890960302123,2.5532587644757125,1.5792080650330702,2.1872759719955464,3.186200868591407,1.1569965421580615,-4.1518006466718695,-2.264073110363648,1.7652504229578319,7.643035071764659,7.782148193724181,3.4859521331945893,3.7349530868170437,2.7894154444451553,1.6925664312142616,6.370453825300144,5.116093863708138,5.0686385360811865,3.5453913609274954,-85.33197999702926,7.570163042652444,7.226979481247428,6.430794928251461,2.071823204419889,5.520563453049379,5.375595398224487,0.8095714523928632,0.3695529001868906,7.580840025584536,7.167091044378759,3.74475419139232,2.702788920878227,3.5333082187480382,-4.196691811470208,-3.7019665068445553,-1.0761891938679335,4.993727923942825,6.520097676959162,4.842029122785867,4.024655875202227,4.782292184718289,6.037450838969558,7.67620613960569,5.916558170833394,9.84628192200361,12.412019871834543,10.757492479447764,11.394652555354408,16.21014711720199,15.447246694647157,11.76130276408828,13.938636895932547,16.98359671183514,9.258480402465262,8.256427708712858,16.436763488747882,17.742232574168593,16.949938540619065,14.6506155577533,13.25893182289303,18.235280157581222],"netMargin":[6.162198322441208,11.760209781164379,-1.2210712450864427,4.543226475078078,-0.7249946320083867,1.3332806344940253,0.11946038868331343,1.330059028995897,1.967987763240556,3.2764038443839647,-3.3894525588136917,-0.8853208097988196,1.7971717687617712,7.295085208176822,8.127142480442998,3.0285797255765554,3.0822916561912326,0.8065702534843707,1.1934073326606123,3.7460831602295532,4.161803677106647,3.4128509097467417,2.140543897786256,-83.0948490699939,17.304098099101974,7.538293131691108,2.8488514328617587,0.656297286835345,2.370514447221863,3.975123827006156,-17.331165582791396,-1.1018934300767014,4.714661360244475,7.749387326010828,2.8199505370166675,0.9019929977908748,2.3285929553588245,-5.213730830099856,-5.517337224654298,-3.6584662140068094,4.599247350873139,6.004401889278026,3.0578064049462235,2.8912809667127606,5.679647688859097,3.9015826789869763,5.442324813276881,3.7039746046606883,9.988743756302323,9.310280805000591,8.297725217637986,8.455182657939934,16.456626199067408,12.255958457796096,8.596528819370045,12.392848778202827,14.118088660335573,6.535207622252058,-1.2011290613176386,11.74082686320104,15.960284969013482,12.601966700189966,3.660948743307301,6.375111350152109,12.09388423475805],"currentRatio":[null,null,4.399671479208092,null,4.247549605546259,4.765669177354052,4.895439010017678,4.734453858274909,4.7722842177180596,4.017625231910946,4.115676468052082,3.0461588330632092,3.0518217471060787,2.561562822389098,3.047953897373882,4.0313109449004525,2.7435513778479503,2.553392989107734,2.550499991789954,2.4846107916670075,2.3749514200879878,2.4636971083698103,2.3017348915077305,2.599809246523769,2.5822882233953326,2.6388118731142463,2.766709629902412,2.87704285378704,2.680796291358126,2.6585323375439245,3.048098510882016,3.1435308089981837,2.9013045060028064,2.887581325093049,2.7398755069320004,3.1235816287147817,3.229016305033792,3.2136120934747936,3.1388525571393737,3.442291699152763,3.2362807471166604,3.1728107517774755,3.2011515262292085,3.0708012267376033,2.849162170648854,2.970226665160586,2.9373281434132057,3.0527229532163744,2.8046757281553396,2.7528413650223955,2.7982157530226552,2.9463255735154825,2.7921717609596923,3.084719838208052,3.44888752271515,4.211962867481301,4.189415631441145,4.0010424515156835,2.9166308786669686,3.312131972850272,3.051328959881369,3.0584253707794256,3.0190356624426222,3.1836342065604257,4.4813078417916765],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,-62123000,null,57231000,152173000,155487000,142305000,134842000,121427000,98508000,92868000,89033000,79705000,67834000,70696000,71852000,58924000,53340000,55180000,59734000,60542000,60302000,70394000,54562000,47515000,71415000,66644000,59954000,44281000,30641000,40211000,46504000,50539000,50744000,61265000,46670000,39105000,24734000,22160000,-5053000,-40225000,-29371000,-11320000,-24976000,-74266000,219247000,214073000,190716000,167257000,139700000,145054000,-306106000],"ebit":[null,null,null,null,null,null,null,1510000,1932000,646000,-3070000,-1389000,1728000,7911000,7071000,2932000,3763000,4382000,2671000,9449000,7469000,11585000,4817000,-103367000,10148000,9552000,7779000,2147000,6998000,6550000,750000,199000,10382000,10542000,7809000,2610000,4769000,-4595000,-4638000,-3225000,7246000,7634000,5228000,4999000,6748000,8672000,10449000,7316000,15071000,21632000,18419000,19719000,28204000,24281000,13947000,20786000,23298000,11602000,10200000,27937000,37692000,31633000,12539000,20322000,39562000],"fcfMargin":[null,2.368269422984208,9.589352067577094,13.129700432754927,7.724855695754866,5.314677944218279,11.38370094111477,2.036271563887067,-4.646144601349321,8.53416426721361,3.401995763184301,0.9503712635653996,-8.031410604271077,7.792297655292396,2.9742023380504525,0.7187280691140526,9.182513902995806,2.543158864277445,-0.1923982509249916,9.465901489279302,3.088742121956913,12.816226302536748,14.403383464205966,5.952204122724497,4.120131892844661,6.648603746632611,7.744286690456305,-1.5175775064222121,-0.6838022443909221,10.337379140094631,6.048857762214441,-1.5982951518380393,-1.9458460663776562,0.018431418058693826,2.1746898054409285,-6.933622566572825,8.727318390155082,6.67903823134826,3.317177402543256,5.987805112619977,6.3026111642953815,13.177553577739934,8.924558034599455,0.5088437587556376,-3.568519759840278,-1.0070356408965337,0.749610922707842,-7.159262130809403,10.193935698707877,6.1083948936361745,7.664166710992122,7.585990809079515,12.146797253180232,24.067632119585085,17.468037997285908,2.514638145054259,23.156037686273038,19.20768695708439,1.42934358296799,3.518832354602661,9.97569801365427,11.353223823890938,14.859780149825507,6.26642239664745,7.445712793981536],"ebitda":[null,null,null,null,null,null,null,3615000,4097000,3013000,-594000,831000,4905000,11190000,10777000,6338000,6864000,10863000,10050000,15086000,13421000,17120000,10702000,-97866000,15615000,14954000,13187000,7374000,12247000,11786000,5756000,4975000,14926000,14960000,12278000,6720000,8875000,-546000,-432000,901000,11354000,11722000,9329000,9144000,11081000,12708000,14796000,11617000,19086000,24920000,21678000,22955000,31539000,27672000,17297000,24470000,26737000,15238000,15898000,34621000,44292000,38285000,19195000,26946000,46473000],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38.19971337042657,50.64786076804862,50.913989555655746,50.10784195880006,47.41248517282282,45.99453329456237,44.051167590659276,54.749168177022746,50.64085347898823,47.52588139260679,47.132098011539014,47.06209575220947,43.48499690142534,40.46134559130798,43.7171748843772,42.63767133578145,41.42042825215866,39.853686807866765,39.291255422573734,38.93390645030815,38.52124419829965,39.69700075272731,46.095170887395554,45.494043589406786,44.609295114952005,41.22874209763266,38.35038274066873,38.0109390699129,36.48437777641369,35.9767446322697,35.02021833938794,34.313845102728024,33.235350596020616,31.788875627469054,26.5848785210972,26.450618018690008,16.461356964525777,15.731061768014031,14.979104149711153,14.754449081166685,14.408702856525341,14.039619807095624,44.36208099050111,42.624383278454445,38.18292062687192,34.469023837244926,31.700783129726023,31.78219637512006,0],"returnOnAssets":[null,null,null,null,4.095660336892586,0.9530019561619101,1.3586412144028963,0.4983245983331901,1.2069383901702007,1.732447316691866,0.8596268791885529,0.33398264565255886,0.41821610290012323,2.014741851878857,5.454202595443403,6.583395225832425,5.188337016215307,2.9579450328729866,1.8333256971400504,2.499409071410437,2.586772240418922,2.8934817424599557,3.1760054993187894,-16.264437852252684,-13.161291291544991,-12.493723489213966,-12.898945033300341,8.404559385653776,3.8730592438933007,2.8261362890229473,-2.773177312486524,-3.236170106615399,-2.4073281357629686,-0.9365682669036994,4.734398809312874,5.20258892982957,4.394064684693425,0.3701906946799539,-1.9166170744190585,-3.040156108315702,-2.4314407488653056,0.6482146639515767,2.773133011769831,4.389450066070114,4.72823099349534,4.307402687367469,5.140455953741903,5.464495420828193,7.054246097620736,8.960638525675558,9.827363677735585,11.362367979013653,13.324150353633016,13.628554278792759,13.04322862793559,13.299488522059754,11.81475737551818,9.584034770897738,5.384443480432754,7.538468827483825,6.72052926391004,8.520570562072727,7.822963423128729,8.752767133773384,5.946914386286202],"returnOnEquity":[null,null,null,null,5.224446228433294,1.195038344557409,1.7054323275481238,0.6267955079655263,1.5294212709414448,2.192433480033916,1.0874297157468804,0.43669335605558923,0.5481015483523589,2.7348389418751125,7.164733011457808,8.60279911835935,9.110694150258162,6.313771264485148,3.7984436227164853,5.06225868939807,6.222995342573368,7.834451911262133,8.394057652576,-49.07676175563652,-36.7713780677783,-33.14203657472245,-33.11556967585735,24.84905871692273,10.524486052091643,7.213951560023641,-7.52037017136861,-8.582074627003443,-6.266971044094677,-2.3357597764409257,12.384056454265467,13.520366432193686,11.336746484735412,0.9495538608697168,-5.076033101030126,-8.04682559524685,-6.360064789606093,1.6553571581890667,7.2318779143704965,11.373095316741107,12.12807865556915,10.746939755602641,12.582183899306031,13.287226865233185,16.963839912161347,21.3912226208351,22.36944611315484,25.211027544541253,27.497478722301288,27.208114178285175,24.49179305494739,24.053335894480725,20.02224222845946,15.911192802273028,11.683929177589448,11.874652757622748,13.404575659718482,16.472943774666028,18.758944597876322,16.482583046002723,10.022722533965851],"revenueGrowth":[null,null,null,null,1.8538053825966072,-10.745405157512256,-17.987502538920154,-8.181729059003118,-7.516451315473704,0.20552547330145998,4.530753765915918,-3.8635774317048233,28.350768894594513,33.00727067145242,26.84803211060318,31.12584882909184,5.807556846596662,54.542129611324185,63.32293223169552,71.83529753406093,46.47975140538421,-7.790662718033015,-9.017154389505555,-14.66957715734254,-9.636271265567286,-10.649204708624382,-12.353045561421405,-6.200590846825438,-0.0037987570466913034,-1.8810797382170508,1.1818895047199574,4.031917514164052,6.9086820091629475,15.90603389615939,19.003668500917126,6.036312589322712,-9.447800440622556,-15.025018943401891,-19.340306726545364,-17.075660544385872,-4.900483455766935,0.010443528627313015,0.8694670280036121,6.410009809767447,14.499224243224518,18.05256562670694,26.70650741847429,23.566786873096348,22.942749439603283,20.93885660628989,14.992218454156836,26.058017232551677,-1.0523415331941899,-10.721901214702456,-17.253240190776765,-25.677714338764336,-21.0763314906652,-22.08442041315335,7.034497535890294,18.85236942774611,26.345857888217417,44.76131933547938,17.402358216723712,17.244708942576747,25.18493871027161]}},"filings":[{"accn":"0000729580-18-000014","filed":"2018-05-10","form":"10-Q"},{"accn":"0000729580-18-000022","filed":"2018-08-07","form":"10-Q"},{"accn":"0000729580-18-000028","filed":"2018-11-07","form":"10-Q"},{"accn":"0000729580-19-000007","filed":"2019-03-08","form":"10-K"},{"accn":"0000729580-19-000013","filed":"2019-05-09","form":"10-Q"},{"accn":"0000729580-19-000021","filed":"2019-08-06","form":"10-Q"},{"accn":"0001437749-19-022372","filed":"2019-11-12","form":"10-Q"},{"accn":"0001437749-20-006060","filed":"2020-03-25","form":"10-K"},{"accn":"0001437749-20-010042","filed":"2020-05-08","form":"10-Q"},{"accn":"0001437749-20-017158","filed":"2020-08-07","form":"10-Q"},{"accn":"0001437749-20-022912","filed":"2020-11-06","form":"10-Q"},{"accn":"0001437749-21-005899","filed":"2021-03-12","form":"10-K"},{"accn":"0001437749-21-011488","filed":"2021-05-10","form":"10-Q"},{"accn":"0001437749-21-018921","filed":"2021-08-06","form":"10-Q"},{"accn":"0001437749-21-025485","filed":"2021-11-05","form":"10-Q"},{"accn":"0001437749-22-006139","filed":"2022-03-14","form":"10-K"},{"accn":"0001437749-22-011326","filed":"2022-05-06","form":"10-Q"},{"accn":"0001437749-22-019132","filed":"2022-08-05","form":"10-Q"},{"accn":"0001437749-22-026007","filed":"2022-11-04","form":"10-Q"},{"accn":"0001437749-23-006172","filed":"2023-03-10","form":"10-K"},{"accn":"0001437749-23-012743","filed":"2023-05-05","form":"10-Q"},{"accn":"0001437749-23-022104","filed":"2023-08-04","form":"10-Q"},{"accn":"0001437749-23-030168","filed":"2023-11-03","form":"10-Q"},{"accn":"0001437749-25-005652","filed":"2025-02-28","form":"10-K"},{"accn":"0001437749-24-013891","filed":"2024-04-30","form":"10-Q"},{"accn":"0001437749-24-024020","filed":"2024-07-31","form":"10-Q"},{"accn":"0001437749-24-032429","filed":"2024-10-29","form":"10-Q"},{"accn":"0001437749-26-005354","filed":"2026-02-24","form":"10-K"},{"accn":"0001437749-25-014041","filed":"2025-05-01","form":"10-Q"},{"accn":"0001437749-25-024168","filed":"2025-07-31","form":"10-Q"},{"accn":"0001437749-25-032940","filed":"2025-11-04","form":"10-Q"},{"accn":"0001437749-26-014903","filed":"2026-05-05","form":"10-Q"},{"accn":"0001437749-26-025619","filed":"2026-08-04","form":"10-Q"},{"accn":"0000729580-15-000009","filed":"2015-03-13","form":"10-K"},{"accn":"0000729580-15-000022","filed":"2015-08-07","form":"10-Q"},{"accn":"0000729580-15-000026","filed":"2015-11-06","form":"10-Q"},{"accn":"0000729580-17-000006","filed":"2017-03-10","form":"10-K"},{"accn":"0000729580-18-000006","filed":"2018-03-09","form":"10-K"},{"accn":"0000729580-12-000005","filed":"2012-03-12","form":"10-K"},{"accn":"0000729580-11-000026","filed":"2011-08-09","form":"10-Q/A"},{"accn":"0000729580-11-000033","filed":"2011-11-04","form":"10-Q"},{"accn":"0000729580-13-000006","filed":"2013-03-12","form":"10-K"},{"accn":"0000729580-14-000005","filed":"2014-03-13","form":"10-K"},{"accn":"0000729580-16-000036","filed":"2016-03-11","form":"10-K"},{"accn":"0000729580-16-000044","filed":"2016-05-10","form":"10-Q"},{"accn":"0000729580-16-000053","filed":"2016-08-04","form":"10-Q"},{"accn":"0000729580-16-000057","filed":"2016-11-07","form":"10-Q"},{"accn":"0000729580-17-000012","filed":"2017-05-05","form":"10-Q"},{"accn":"0000729580-17-000028","filed":"2017-08-04","form":"10-Q"},{"accn":"0000729580-17-000034","filed":"2017-11-06","form":"10-Q"},{"accn":"0000729580-15-000013","filed":"2015-05-08","form":"10-Q"},{"accn":"0000729580-12-000013","filed":"2012-05-07","form":"10-Q"},{"accn":"0000729580-12-000020","filed":"2012-08-06","form":"10-Q"},{"accn":"0000729580-12-000024","filed":"2012-11-09","form":"10-Q"},{"accn":"0000729580-13-000014","filed":"2013-05-09","form":"10-Q"},{"accn":"0000729580-13-000024","filed":"2013-08-07","form":"10-Q"},{"accn":"0000729580-13-000031","filed":"2013-11-08","form":"10-Q"},{"accn":"0000729580-14-000020","filed":"2014-05-12","form":"10-Q"},{"accn":"0000729580-14-000034","filed":"2014-08-11","form":"10-Q"},{"accn":"0000729580-14-000040","filed":"2014-11-10","form":"10-Q"},{"accn":"0001437749-24-007265","filed":"2024-03-11","form":"10-K"}],"provenance":{"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":113668000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":131617000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":126386000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":491611000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":371671000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":119940000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":491611000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":118251000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":140710000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":146489000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":548184000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":405451000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":142733000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":548184000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":125389000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":127416000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":124479000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":492412000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":377284000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":115128000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":492412000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":103978000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":121172000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":124492000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":465771000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":349642000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":116129000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":465771000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":110643000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":138741000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":146966000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":543494000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":396351000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":147143000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":543494000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":136718000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":170572000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":177739000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":654233000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":485030000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":169203000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":654233000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":172344000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":168777000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":158682000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":639813000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":499803000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":140010000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":639813000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":128090000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":133205000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":123638000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":534792000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":384933000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":149859000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":534792000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":152238000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":168299000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":178980000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":675455000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":499517000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":175938000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":675455000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":178491000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":210685000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70600000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":103300000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":99439000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":156341000},"#18":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":487076000},"#19":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":338426000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":148650000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":487076000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":142015000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":145658000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":144161000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":135246000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":567080000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":121182000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":131622000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":128809000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":118539000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":500153000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":63028000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":93981000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":101164000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":91016000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":182753000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":77732000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":85041000},"#20":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":302539000},"#21":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":218842000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":83697000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":302539000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":71403000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":79173000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":75903000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":68642000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":295121000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":65561000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":73222000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":76059000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":71752000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":82646000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":102490000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":98686000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":389262000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":291481000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":97781000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":389262000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":97118000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":111696000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":117282000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":408927000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":326096000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":82831000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":408927000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":94645000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":100670000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":95859000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":382439000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":291184000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":91255000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":382439000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":78220000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":89882000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":91183000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":346041000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":259286000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":86755000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":346041000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":86384000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":104537000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":110992000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":409111000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":301234000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":107877000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":409111000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":102594000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":125120000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":126205000},"#32":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":470780000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":354084000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":116696000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":470780000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":118680000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":113240000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":103217000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":423964000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":335137000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":88827000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":423964000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":80012000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":79809000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":78961000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":332434000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":238782000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":93652000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":332434000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":93419000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":103216000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":107840000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":411037000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":304475000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":106562000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":411037000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":108893000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126718000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":161454000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":61570000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":64797000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":239185000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":173524000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":65661000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":239185000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":57132000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":65368000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":63865000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":58384000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":244749000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":55136000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61081000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":63472000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":60426000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":240115000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":53932000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":78717000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":81132000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":73108000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":286952000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":68576000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":81493000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":128561000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":121091000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":399721000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":115202000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":117098000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":116749000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":109203000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":458253000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":98108000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":105930000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":102234000},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":400245000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":306273000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":93972000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":400245000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":90305000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14070000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17946000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":27780000},"#44":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":87355000},"#45":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":59796000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":27559000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":87355000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26813000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":28560000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":27412000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":26043000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":108827000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":23074000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":25692000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":26575000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":24579000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":99908000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23363000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29127000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":27700000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":22075000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":102349000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21133000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":29014000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":29207000},"#46":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":139257000},"#47":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":79355000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":59902000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":139257000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":30744000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":26746000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":28620000},"#48":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":109973000},"#49":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":86100000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":23873000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":109973000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25758000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":31290000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":33309000},"#50":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119730000},"#51":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":90356000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":29374000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119730000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24259000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":34204000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":35974000},"#52":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":134383000},"#53":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":95117000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":39266000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":134383000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":34124000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":45452000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":51534000},"#54":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":183453000},"#55":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":130946000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":52507000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":183453000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53664000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":55537000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":55465000},"#56":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":215849000},"#57":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":164666000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":51183000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":215849000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":48078000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":53396000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":44677000},"#58":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":202358000},"#59":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":146151000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":56207000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":202358000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58819000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":65083000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":71140000},"#60":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":264418000},"#61":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":195042000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":69376000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":264418000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69598000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":83967000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":-169515000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":-183652000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":9096000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":15264000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":20032000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":17908000},"grossProfit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"costOfRevenue@FY2009","weight":-1}],"rule":"accounting-identity","value":21299000},"grossProfit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"costOfRevenue@2010Q2","weight":-1}],"rule":"accounting-identity","value":16162000},"grossProfit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"costOfRevenue@2010Q3","weight":-1}],"rule":"accounting-identity","value":20244000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"costOfRevenue@2010Q4","weight":-1}],"rule":"accounting-identity","value":18036000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":63354000},"grossProfit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"costOfRevenue@2011Q1","weight":-1}],"rule":"accounting-identity","value":14271000},"grossProfit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"costOfRevenue@2011Q2","weight":-1}],"rule":"accounting-identity","value":13805000},"grossProfit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"costOfRevenue@2011Q3","weight":-1}],"rule":"accounting-identity","value":12038000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":10258000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":50372000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":10425000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":12141000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":12587000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":11326000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":30055000},"#63":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":413000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":30468000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":10291000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":10291000},"#65":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":11181000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":11181000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":40443000},"#67":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":30642000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":9801000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":9801000},"#69":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":11400000},"#70":{"kind":"filed","concept":"RestructuringCharges","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":0},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":600000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#69"},{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":52443000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":10057000},"#73":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":0},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"}],"rule":"component-sum","value":10057000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10421000},"#75":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":0},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":10421000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":9856000},"#77":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":0},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":9856000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39284000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":30327000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":8957000},"#81":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":314000},"#82":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":0},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":314000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83"}],"rule":"component-sum","value":9271000},"#84":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":12000000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":400000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#84"},{"ref":"#81"},{"ref":"#85"}],"rule":"component-sum","value":51998000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8858000},"#87":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":137000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"component-sum","value":8995000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":9563000},"#89":{"kind":"filed","concept":"RestructuringCharges","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":245000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":9808000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":9929000},"#91":{"kind":"filed","concept":"RestructuringCharges","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1778000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":11707000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":39571000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":28350000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":11221000},"#95":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":3100000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":14321000},"#96":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":12400000},"#97":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5245000},"#98":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":800000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#96"},{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":58016000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10399000},"#100":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":124000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":10523000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":12342000},"#102":{"kind":"filed","concept":"RestructuringCharges","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1263000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":13605000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12300000},"#104":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":0},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":12300000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45803000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":35041000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":10762000},"#108":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1387000},"#109":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1387000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110"}],"rule":"component-sum","value":10762000},"#111":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":14100000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1900000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#111"},{"ref":"#108"},{"ref":"#112"}],"rule":"component-sum","value":63190000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11189000},"#114":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":0},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":11189000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13176000},"#116":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1056000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"}],"rule":"component-sum","value":14232000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":23110000},"#118":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":309000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":23419000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":72061000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":47475000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":24586000},"#122":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1832000},"#123":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1365000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":467000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#124"}],"rule":"component-sum","value":25053000},"#125":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":21500000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":5400000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#125"},{"ref":"#122"},{"ref":"#126"}],"rule":"component-sum","value":100793000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17608000},"#128":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":158000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":17766000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":20764000},"#130":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":344000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2000000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":23108000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":19236000},"#133":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":814000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1800000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":21850000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":77952000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":57598000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":20354000},"#138":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1770000},"#139":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1316000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":454000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7000000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5300000},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":1700000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"},{"ref":"#143"}],"rule":"component-sum","value":22508000},"#144":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":27700000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#144"},{"ref":"#138"},{"ref":"#141"}],"rule":"component-sum","value":114422000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17670000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":17670000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":17966000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1800000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":19766000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19385000},"#149":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1700000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":21085000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":71005000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":55006000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":15999000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7000000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5300000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":1700000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155"}],"rule":"component-sum","value":17699000},"#156":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26700000},"#157":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1409000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#156"},{"ref":"#157"},{"ref":"#153"}],"rule":"component-sum","value":106114000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":20975000},"#159":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":208000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"component-sum","value":20767000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":21723000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":21723000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":20906000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":20906000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":84655000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":63604000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":21051000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":21051000},"#165":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":28800000},"#166":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":137000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6700000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#165"},{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":120292000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20692000},"#169":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":238000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"component-sum","value":20454000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18306000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":18306000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18691000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":18691000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":82600000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":57690000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":24910000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":24910000},"#175":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":29487000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6400000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":118487000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19225000},"#178":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7184000},"#179":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":947000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"},{"ref":"#179"}],"rule":"component-sum","value":27356000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":19215000},"#181":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6862000},"#182":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":1120000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":173000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"},{"ref":"#183"}],"rule":"component-sum","value":26250000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18510000},"#185":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6162000},"#186":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1651000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":531000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"},{"ref":"#187"}],"rule":"component-sum","value":25203000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77416000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":56950000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":20466000},"#191":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26925000},"#192":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":20198000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":6727000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193"}],"rule":"component-sum","value":27193000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6400000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191"},{"ref":"#194"}],"rule":"component-sum","value":110741000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":20690000},"#196":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6059000},"#197":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":128000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":26877000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19079000},"#199":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6116000},"#200":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":172000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":44000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"},{"ref":"#201"}],"rule":"component-sum","value":25239000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":19368000},"#203":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5713000},"#204":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":283000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":111000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"},{"ref":"#205"}],"rule":"component-sum","value":25192000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":78704000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":59140000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":19564000},"#209":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":23611000},"#210":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":17889000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":5722000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#211"}],"rule":"component-sum","value":25286000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7100000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#209"},{"ref":"#212"}],"rule":"component-sum","value":109415000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20995000},"#214":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4986000},"#215":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":0},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":25981000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":21828000},"#217":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5464000},"#218":{"kind":"filed","concept":"RestructuringCharges","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":277000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":277000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"},{"ref":"#219"}],"rule":"component-sum","value":27569000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":21188000},"#221":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5918000},"#222":{"kind":"filed","concept":"RestructuringCharges","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":675000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":398000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"},{"ref":"#223"}],"rule":"component-sum","value":27504000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":86612000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":64757000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":21855000},"#227":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21891000},"#228":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":16301000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":5590000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#229"}],"rule":"component-sum","value":27445000},"#230":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7100000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#227"},{"ref":"#230"}],"rule":"component-sum","value":115603000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21026000},"#232":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5009000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":26035000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":23965000},"#234":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4661000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":28626000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22223000},"#236":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4877000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"component-sum","value":27100000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":92342000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":67216000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":25126000},"#240":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":20238000},"#241":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14381000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":5857000},"#243":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7322000},"#244":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4000000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":3322000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#242"},{"ref":"#245"}],"rule":"component-sum","value":34305000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"},{"ref":"#243"},{"ref":"#246"}],"rule":"component-sum","value":125902000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":25296000},"#248":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5223000},"#249":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3508000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":34027000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25135000},"#251":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":6006000},"#252":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":4215000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":707000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"},{"ref":"#253"}],"rule":"component-sum","value":31848000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":23717000},"#255":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5292000},"#256":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6306000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":2091000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"},{"ref":"#257"}],"rule":"component-sum","value":31100000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":99091000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":74149000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":24942000},"#261":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22487000},"#262":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16521000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":5966000},"#264":{"kind":"filed","concept":"RestructuringCharges","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10114000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":3808000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#263"},{"ref":"#265"}],"rule":"component-sum","value":34716000},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4700000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#261"},{"ref":"#264"},{"ref":"#266"}],"rule":"component-sum","value":136392000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":24944000},"#268":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5215000},"#269":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":65000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":30224000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":24141000},"#271":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5994000},"#272":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":703000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":638000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"},{"ref":"#273"}],"rule":"component-sum","value":30773000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":26700000},"#275":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5443000},"#276":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1790000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":1087000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"},{"ref":"#277"}],"rule":"component-sum","value":33230000},"#278":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":110616000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":75785000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":34831000},"#281":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23586000},"#282":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":16652000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":6934000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#283"}],"rule":"component-sum","value":41765000},"#284":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6500000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#281"},{"ref":"#284"}],"rule":"component-sum","value":140702000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29507000},"#286":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7222000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":36729000},"#287":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":30914000},"#288":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":8104000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":39018000},"#289":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":32804000},"#290":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":7549000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":40353000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125828000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":93225000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":32603000},"#294":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":30867000},"#295":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22875000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":7992000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#296"}],"rule":"component-sum","value":40595000},"#297":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14800000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294"},{"ref":"#297"}],"rule":"component-sum","value":171495000},"#298":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36730000},"#299":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8507000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":45237000},"#300":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":36285000},"#301":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9006000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":45291000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-17351000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5871000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":9451000},"#302":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15160000},"#303":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":15045000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":115000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15160000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4214000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":160000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1938000},"#304":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7396000},"#305":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":6312000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":1084000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7396000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1434000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2333000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":880000},"#306":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1663000},"#307":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":4642000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":-2979000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1663000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-1427000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1659000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7732000},"#308":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15047000},"#309":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":7964000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":7083000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15047000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2881000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3714000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":4361000},"#310":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":13472000},"#311":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":10956000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":2516000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":13472000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9047000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":7452000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7307000},"#312":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":28600000},"#313":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":23805000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":4795000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":28600000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-103407000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9964000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9309000},"#314":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-76512000},"#315":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-84135000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":7623000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-76512000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2355000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7266000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6794000},"#316":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":17386000},"#317":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16415000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":971000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":17386000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":437000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10667000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10499000},"#318":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26948000},"#319":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":21603000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":5345000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26948000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3389000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4502000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-5224000},"#320":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1595000},"#321":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2667000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":-4262000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1595000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-1119000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6051000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8117000},"#322":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":18667000},"#323":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":13044000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":5623000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":18667000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4453000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":6635000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":8873000},"#324":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":31257000},"#325":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":19962000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":11295000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":31257000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8089000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":16795000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22061000},"#326":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65147000},"#327":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":46945000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":18202000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65147000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":19638000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":27359000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":24512000},"#328":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87976000},"#329":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":71509000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":16467000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87976000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":17854000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":22623000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11447000},"#330":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64297000},"#331":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":51924000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":12373000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64297000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":25023000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":29860000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":30337000},"#332":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":110996000},"#333":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":85220000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":25776000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":110996000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":23666000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":38419000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":6392000},"#334":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12136000},"#335":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7811000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":4325000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12136000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4198000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":6027000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7181000},"#336":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":27327000},"#337":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":17406000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":9921000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":27327000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6628000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":14292000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":20688000},"#338":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":59059000},"#339":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":41608000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":17451000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":59059000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18736000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":27296000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":23769000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":83300000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":69801000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":13499000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":83300000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20352000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":22883000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11188000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":61808000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":54423000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":7385000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":61808000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23785000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":33699000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":28003000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":95050000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":85487000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":9563000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":95050000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17792000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":37760000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-9695000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5987000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":9538000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15580000},"#347":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":15370000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":210000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15580000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4282000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":372000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2058000},"#348":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7872000},"#349":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":6712000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":1160000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7872000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1510000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1932000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":646000},"#350":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":997000},"#351":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":4083000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":-3086000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":997000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-1392000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1723000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7844000},"#352":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15165000},"#353":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":8175000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":6990000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15165000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2902000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3538000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2513000},"#354":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9770000},"#355":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":8953000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":817000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9770000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7270000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5475000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9793000},"#356":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":25732000},"#357":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":22538000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":3194000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":25732000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-105568000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8643000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8014000},"#358":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-82552000},"#359":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-88912000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":6360000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-82552000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":723000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5412000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5084000},"#360":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9643000},"#361":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11219000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":-1576000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9643000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-978000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9033000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9151000},"#362":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23616000},"#363":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17207000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":6409000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23616000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1170000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3388000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-5900000},"#364":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-7302000},"#365":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-1342000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":-5960000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-7302000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-4576000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5996000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3379000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2850000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":434000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":415000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":414000},"#366":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4078000},"#367":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1263000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":2815000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4078000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4152000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3993000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3630000},"#368":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14751000},"#369":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11775000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":2976000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14751000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2530000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1802000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":0},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":0},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":0},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":0},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":0},"#370":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16000},"#371":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":0},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":16000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":5000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":67000},"#372":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":156000},"#373":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":75000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":81000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":156000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":225000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1869000},"#374":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3978000},"#375":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2124000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":1854000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3978000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2179000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1994000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1792000},"#376":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7588000},"#377":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5965000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":1623000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7588000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2201000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1505000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1538000},"#378":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6662000},"#379":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5243000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":1419000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6662000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1424000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1586000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1466000},"#380":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6802000},"#381":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4476000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":2326000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6802000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1177000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1349000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1391000},"#382":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5317000},"#383":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3917000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":1400000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5317000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1440000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1381000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1305000},"#384":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5448000},"#385":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4126000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":1322000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5448000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1351000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1250000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1242000},"#386":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4746000},"#387":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3843000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":903000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4746000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":801000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":721000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1491000},"#388":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3542000},"#389":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3014000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":528000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3542000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":688000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":779000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":944000},"#390":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3379000},"#391":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2411000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":968000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":983000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":908000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":512000},"#392":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2850000},"#393":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2402000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":448000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":872000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1441000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2492000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-2432000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2373000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-8310000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":4790000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":10001000},"#394":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13649000},"#395":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":14671000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":-1022000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13649000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3244000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-574000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1012000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":82000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3764000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-558000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1689000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7380000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":7397000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15908000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2503000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3065000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1261000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1774000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8603000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5320000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":6062000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4920000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2895000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19197000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-100696000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":22776000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9710000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":3377000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-64834000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":746000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3120000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5024000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-20787000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-11897000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-1303000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6634000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11352000},"#396":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20709000},"#397":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":16684000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":4025000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20709000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1131000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2967000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-6490000},"#398":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-8743000},"#399":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-2391000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":-6352000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-8743000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3804000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5573000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7475000},"#400":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12795000},"#401":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":9244000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":3551000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12795000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3199000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7880000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5734000},"#402":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24821000},"#403":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":16813000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":8008000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24821000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5064000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":17038000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16548000},"#404":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":52689000},"#405":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":38649000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":14040000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":52689000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14572000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":27775000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":19448000},"#406":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":73831000},"#407":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61795000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":12036000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":73831000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15874000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18806000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":8080000},"#408":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":40960000},"#409":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":42760000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":-1800000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":40960000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17874000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":26861000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":61536000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11379000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":25480000},"netIncome@2025Q3":{"kind":"filed","concept":"ProfitLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":22555000},"#410":{"kind":"filed","concept":"ProfitLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":74111000},"#411":{"kind":"filed","concept":"ProfitLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":67670000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":6441000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2009-12-31","value":124231000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2010-06-30","value":75655000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-09-30","value":76474000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-12-31","value":83829000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-12-31","value":83829000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2011-03-31","value":87650000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2011-06-30","value":93513000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2011-09-30","value":96503000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-12-31","value":88241000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-12-31","value":88241000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-03-31","value":86255000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2012-06-30","value":81829000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2012-09-30","value":69525000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-12-31","value":71262000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-12-31","value":71262000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2013-03-31","value":53312000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2013-06-30","value":38599000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2013-09-30","value":46920000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-12-31","value":62123000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-12-31","value":62123000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-03-31","value":53906000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2014-06-30","value":87769000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-09-30","value":83140000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":77138000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-12-31","value":77138000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-03-31","value":78632000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-06-30","value":71408000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-09-30","value":76292000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":85040000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2015-12-31","value":85040000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2016-03-31","value":69045000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-06-30","value":67468000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-09-30","value":67015000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":73411000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":73411000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-03-31","value":72281000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-06-30","value":58663000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-09-30","value":62106000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2017-12-31","value":69354000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2017-12-31","value":69354000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-03-31","value":66852000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":55730000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":54296000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2018-12-31","value":53911000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2018-12-31","value":53911000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-03-31","value":43191000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-06-30","value":58395000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-09-30","value":64816000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-12-31","value":72289000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-12-31","value":72289000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-03-31","value":68431000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-06-30","value":75288000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-09-30","value":81129000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":84939000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":84939000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-03-31","value":74040000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-06-30","value":66425000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-09-30","value":61961000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":61756000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":61756000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-03-31","value":51235000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-06-30","value":65830000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-09-30","value":70895000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2022-12-31","value":70266000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2022-12-31","value":70266000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-03-31","value":77840000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-06-30","value":65053000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-09-30","value":100225000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-12-31","value":89371000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-12-31","value":89371000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-03-31","value":71320000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-06-30","value":84976000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-09-30","value":134266000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":68253000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":68253000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-03-31","value":65927000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-06-30","value":59284000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-09-30","value":57743000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":57800000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":57800000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-03-31","value":59446000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2026-06-30","value":306106000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2010-12-31","value":203564000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2010-12-31","value":203564000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":213210000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":210695000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":207689000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":207689000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-03-31","value":207317000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-06-30","value":209551000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2012-09-30","value":199226000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-12-31","value":190918000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-12-31","value":190918000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-03-31","value":187948000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2013-06-30","value":192985000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2013-09-30","value":213537000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":204155000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":204155000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2014-03-31","value":188105000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2014-06-30","value":298877000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2014-09-30","value":317877000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":310656000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":310656000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":303771000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2015-06-30","value":305547000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-09-30","value":297181000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":280471000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":280471000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":258954000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":261702000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":258878000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":255442000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":255442000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-03-31","value":257199000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-06-30","value":261383000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-09-30","value":259502000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2017-12-31","value":266099000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2017-12-31","value":266099000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-03-31","value":269979000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":279120000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":292486000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2018-12-31","value":290509000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2018-12-31","value":290509000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":283262000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":281412000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":278061000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2019-12-31","value":283181000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2019-12-31","value":283181000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":264905000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":285372000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":284709000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2020-12-31","value":280216000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2020-12-31","value":280216000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":279360000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":299427000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":315545000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":329016000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":329016000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":334090000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":361102000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":377365000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2022-12-31","value":381408000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2022-12-31","value":381408000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":382601000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":354254000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":363016000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":381478000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":381478000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":364339000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":376021000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":387649000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":373530000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":373530000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":368425000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":378615000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":387686000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":384761000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":384761000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":397152000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":698730000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2010-12-31","value":277172000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2010-12-31","value":277172000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2011-06-30","value":284423000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-09-30","value":279118000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2011-12-31","value":276911000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2011-12-31","value":276911000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-03-31","value":279336000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-06-30","value":280146000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-09-30","value":285055000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-12-31","value":275189000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-12-31","value":275189000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-03-31","value":285364000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2013-06-30","value":289416000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2013-09-30","value":318397000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2013-12-31","value":308141000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2013-12-31","value":308141000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2014-03-31","value":290904000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2014-06-30","value":494843000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2014-09-30","value":643487000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-12-31","value":630372000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-12-31","value":630372000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2015-03-31","value":622912000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2015-06-30","value":619828000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2015-09-30","value":605942000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2015-12-31","value":578505000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2015-12-31","value":578505000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-03-31","value":444681000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-06-30","value":445493000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-09-30","value":439623000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":426740000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-12-31","value":426740000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-03-31","value":426489000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-06-30","value":429939000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-09-30","value":428488000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":431265000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":431265000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-03-31","value":435394000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":436748000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":447903000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":443524000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":443524000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-03-31","value":454240000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-06-30","value":449675000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-09-30","value":434345000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":468917000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":468917000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-03-31","value":445648000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-06-30","value":461143000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-09-30","value":457952000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":453866000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":453866000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-03-31","value":456424000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":473879000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":487583000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":511846000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":511846000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":520281000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":542360000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-09-30","value":553816000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-12-31","value":560466000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-12-31","value":560466000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-03-31","value":574526000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":552419000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":559068000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-12-31","value":571631000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-12-31","value":571631000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-03-31","value":555337000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-06-30","value":567604000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2024-09-30","value":584417000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":949789000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":949789000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-03-31","value":584417000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-06-30","value":950580000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-09-30","value":952804000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":935200000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":935200000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-03-31","value":951920000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":1264182000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2010-12-31","value":46268000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2010-12-31","value":46268000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":50196000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":44211000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":42425000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-12-31","value":42425000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-03-31","value":43789000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-06-30","value":43910000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2012-09-30","value":49588000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-12-31","value":46388000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-12-31","value":46388000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-03-31","value":61700000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2013-06-30","value":63236000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2013-09-30","value":83362000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":66981000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":66981000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2014-03-31","value":46661000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2014-06-30","value":108938000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2014-09-30","value":124492000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":121802000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":121802000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":122261000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2015-06-30","value":128654000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-09-30","value":120624000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":121852000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":121852000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":99605000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":101345000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":98104000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":92327000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":92327000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-03-31","value":89397000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-06-30","value":97502000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-09-30","value":97611000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2017-12-31","value":87300000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2017-12-31","value":87300000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-03-31","value":85884000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":96205000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":101291000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2018-12-31","value":106030000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2018-12-31","value":106030000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":90685000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":87151000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":86526000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2019-12-31","value":90218000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2019-12-31","value":90218000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":76956000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":88179000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":89734000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2020-12-31","value":87536000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2020-12-31","value":87536000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":90973000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":105093000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":106236000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":112012000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2021-12-31","value":112012000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":109440000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":128750000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":137082000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2022-12-31","value":136304000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2022-12-31","value":136304000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":129857000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":126874000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":117682000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":110609000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":110609000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":86501000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":89755000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":96887000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":128069000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":128069000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":111235000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":124082000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":126760000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":127445000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":127445000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":124748000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":155921000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2010-12-31","value":56839000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2010-12-31","value":56839000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2011-06-30","value":61452000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2011-09-30","value":56531000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-12-31","value":55831000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-12-31","value":55831000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2012-03-31","value":57254000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2012-06-30","value":57589000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2012-09-30","value":61836000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2012-12-31","value":59827000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2012-12-31","value":59827000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2013-03-31","value":75564000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2013-06-30","value":77382000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2013-09-30","value":97056000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2013-12-31","value":79439000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2013-12-31","value":79439000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2014-03-31","value":59708000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2014-06-30","value":260259000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2014-09-30","value":414194000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2014-12-31","value":411148000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2014-12-31","value":411148000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-03-31","value":402926000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2015-06-30","value":391066000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2015-09-30","value":373786000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-12-31","value":345383000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-12-31","value":345383000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2016-03-31","value":310858000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2016-06-30","value":292953000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2016-09-30","value":277627000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-12-31","value":268306000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-12-31","value":268306000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2017-03-31","value":265661000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2017-06-30","value":260316000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2017-09-30","value":250393000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2017-12-31","value":273305000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2017-12-31","value":273305000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-03-31","value":271219000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":273451000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-09-30","value":274592000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2018-12-31","value":267054000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2018-12-31","value":267054000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-03-31","value":276087000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-06-30","value":269399000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-09-30","value":263705000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2019-12-31","value":300866000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2019-12-31","value":300866000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-03-31","value":283816000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-06-30","value":293215000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-09-30","value":279181000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2020-12-31","value":268067000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2020-12-31","value":268067000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-03-31","value":270101000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-06-30","value":277281000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-09-30","value":287381000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2021-12-31","value":303103000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2021-12-31","value":303103000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-03-31","value":304925000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-06-30","value":316365000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-09-30","value":317783000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2022-12-31","value":298120000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2022-12-31","value":298120000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-03-31","value":296463000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-06-30","value":247929000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-09-30","value":237657000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":231073000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":231073000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-03-31","value":208680000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-06-30","value":211189000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-09-30","value":217055000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":508627000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":508627000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-03-31","value":482521000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-06-30","value":464871000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-09-30","value":443773000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":416526000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":416526000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2026-03-31","value":416212000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2026-06-30","value":252210000},"#412":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-12-31","value":0},"#413":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":0},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":0},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2014-06-30","value":137750000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2014-06-30","value":7250000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":145000000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2014-09-30","value":223219000},"#417":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2014-09-30","value":12094000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":235313000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2014-12-31","value":219187000},"#419":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":13438000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":232625000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":232625000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2015-03-31","value":206156000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":14781000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":220937000},"#422":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2015-06-30","value":190120000},"#423":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2015-06-30","value":16130000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":206250000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2015-09-30","value":181594000},"#425":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2015-09-30","value":16125000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":197719000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2015-12-31","value":158776000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2015-12-31","value":24772000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":183548000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":183548000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2016-03-31","value":152017000},"#429":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":9896000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":161913000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2016-06-30","value":146776000},"#431":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":9725000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":156501000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2016-09-30","value":136267000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":10453000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":146720000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2016-12-31","value":129850000},"#435":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2016-12-31","value":11395000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":141245000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":141245000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2017-03-31","value":129473000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2017-03-31","value":13504000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":142977000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2017-06-30","value":116075000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2017-06-30","value":14440000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"component-sum","value":130515000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2017-09-30","value":105479000},"#441":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2017-09-30","value":15551000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":121030000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2017-12-31","value":120053000},"#443":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2017-12-31","value":2641000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":122694000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":122694000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-03-31","value":119390000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2018-03-31","value":2642000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":122032000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-06-30","value":112958000},"#447":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":2506000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":115464000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-09-30","value":112331000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":2507000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":114838000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2018-12-31","value":111705000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2018-12-31","value":2508000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":114213000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":114213000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-03-31","value":110333000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":3252000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":113585000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-06-30","value":108960000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":3997000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":112957000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-09-30","value":107588000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":4743000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":112331000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2019-12-31","value":138215000},"#459":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2019-12-31","value":5489000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":143704000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":143704000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-03-31","value":134258000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":817000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":135075000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-06-30","value":132937000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":2305000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":135242000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2020-09-30","value":121616000},"#465":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":3794000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":125410000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2020-12-31","value":110294000},"#467":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2020-12-31","value":5286000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":115580000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":115580000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-03-31","value":107472000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":6779000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":114251000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-06-30","value":104656000},"#471":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":8273000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":112929000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-09-30","value":112500000},"#473":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":112500000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2021-12-31","value":112500000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":112500000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":112500000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-03-31","value":112500000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":112500000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-06-30","value":112500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":112500000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-09-30","value":110000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":110000000},"#479":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2022-12-31","value":95000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":95000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":95000000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-03-31","value":100000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":100000000},"#481":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-06-30","value":60000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":60000000},"#482":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2023-09-30","value":60000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":60000000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-12-31","value":60000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":60000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":60000000},"#484":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-03-31","value":60000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":60000000},"#485":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-06-30","value":60000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":60000000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2024-09-30","value":60000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":60000000},"#487":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":287500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":287500000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":287500000},"#488":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-03-31","value":280000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":280000000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2025-06-30","value":250000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":250000000},"#490":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-09-30","value":225000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":225000000},"#491":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-12-31","value":197500000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":197500000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":197500000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2026-03-31","value":204500000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":204500000},"#493":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":0},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2021-12-31","value":208743000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2021-12-31","value":208743000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":262346000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":262346000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":340558000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":340558000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-03-31","value":346657000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-06-30","value":356415000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-09-30","value":367362000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":360576000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":360576000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-03-31","value":376901000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-06-30","value":404743000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":425513000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":425513000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-03-31","value":438942000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-06-30","value":909371000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2009-12-31","value":208932000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2010-12-31","value":220333000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2010-12-31","value":220333000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2011-06-30","value":222971000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2011-09-30","value":222587000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2011-12-31","value":221080000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2011-12-31","value":221080000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2012-03-31","value":222082000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2012-06-30","value":222557000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2012-09-30","value":223219000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-12-31","value":215362000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-12-31","value":215362000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2013-03-31","value":209800000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2013-06-30","value":212034000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2013-09-30","value":221341000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2013-12-31","value":228702000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2013-12-31","value":228702000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2014-03-31","value":231196000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2014-06-30","value":234584000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2014-09-30","value":229293000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2014-12-31","value":224273000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2014-12-31","value":224273000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2015-03-31","value":219986000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2015-06-30","value":228762000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2015-09-30","value":232156000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2015-12-31","value":233122000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2015-12-31","value":233122000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2016-03-31","value":133823000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2016-06-30","value":152540000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2016-09-30","value":161996000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":158434000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":158434000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2017-03-31","value":160828000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-06-30","value":169623000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2017-09-30","value":178095000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":157960000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":157960000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-03-31","value":164175000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-06-30","value":163297000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-09-30","value":173311000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":176470000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":176470000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-03-31","value":178153000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-06-30","value":180276000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-09-30","value":170640000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":168051000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":168051000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-03-31","value":161832000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-06-30","value":167928000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-09-30","value":178771000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":185799000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":185799000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-03-31","value":186323000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-06-30","value":196598000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-09-30","value":200202000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-03-31","value":215356000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-06-30","value":225995000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-09-30","value":236033000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-03-31","value":278063000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-06-30","value":304490000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-09-30","value":321411000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-09-30","value":427760000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2024-12-31","value":80586000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2024-12-31","value":80586000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2025-03-31","value":81034000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":29,"unit":"USD","end":"2025-06-30","value":80966000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":30,"unit":"USD","end":"2025-09-30","value":81271000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2025-12-31","value":93161000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2025-12-31","value":93161000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2026-03-31","value":96766000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2026-06-30","value":102601000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":29158000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-1280000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-3738000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":2458000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":7637000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":8917000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":7637000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":9986000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":16874000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":9986000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":6888000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":21721000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":4847000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":30267000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":8546000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":30267000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2465000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":229000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2465000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":-2236000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7798000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":7569000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11609000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":3811000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11609000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1750000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-3861000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1750000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":-5611000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6061000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":9922000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10581000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":4520000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10581000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1836000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":65789000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":26790000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":16334000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":10456000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38603000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":11813000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38603000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-716000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-382000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-716000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":334000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":14196000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":14578000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":24120000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":9924000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":24120000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":326000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":1242000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":326000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":916000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":4169000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":2927000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10097000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":5928000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10097000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-6257000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":7755000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-6257000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":14012000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":18928000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":11173000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24450000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":5522000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24450000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8058000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":16843000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8058000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":8785000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":34769000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":17926000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":46108000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":11339000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":46108000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1766000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-1923000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1766000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":-3689000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-1714000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":209000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4632000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":6346000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4632000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7748000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":11146000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7748000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":18894000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":24069000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":12923000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40257000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":16188000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":40257000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":16835000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":40656000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":16835000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":23821000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":81425000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":40769000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":108349000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":26924000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":108349000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6150000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":38344000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6150000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":32194000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":65720000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":27376000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":74064000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":8344000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":74064000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8147000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":28864000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8147000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":20717000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":51044000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":22180000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":80612000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":29568000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":80612000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13828000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":31762000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13828000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":17934000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":12694000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1836000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":10858000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":18935000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":6241000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22457000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":3522000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22457000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16193000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":23665000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16193000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":7472000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":44735000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":21070000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":65789000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":21054000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8853000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":16334000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8853000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":7481000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2357000},"#561":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":99000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561"}],"rule":"component-sum","value":2456000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1536000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":1092000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":444000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":444000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2427000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":891000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":891000},"#567":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":0},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#567"}],"rule":"component-sum","value":2427000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":611000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":611000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":1383000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":772000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":772000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2196000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":813000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":813000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2928000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":732000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":732000},"#575":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":0},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#575"}],"rule":"component-sum","value":2928000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1130000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":1130000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":2296000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":1166000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":1166000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3374000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":1078000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":1078000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":4744000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":1370000},"#583":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":0},"#584":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":0},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#585"}],"rule":"component-sum","value":1370000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#583"}],"rule":"component-sum","value":4744000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1151000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":1151000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":3088000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":1937000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":1937000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5127000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":2039000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":2039000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6940000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":1813000},"#593":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1336000},"#594":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1336000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#595"}],"rule":"component-sum","value":1813000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#593"}],"rule":"component-sum","value":8276000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1242000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":1242000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":2969000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":1727000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":1727000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5234000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":2265000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":2265000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9042000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":3808000},"#603":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":0},"#604":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":0},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#605"}],"rule":"component-sum","value":3808000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#603"}],"rule":"component-sum","value":9042000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2750000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":2750000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":5723000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":2973000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":2973000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8317000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":2594000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":2594000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9891000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":1574000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":1574000},"#613":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":0},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#613"}],"rule":"component-sum","value":9891000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1640000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":1640000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":3698000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":2058000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":2058000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5590000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":1892000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":1892000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8223000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":2633000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":2633000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":8223000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1009000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":1009000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":2243000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":1234000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":1234000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3756000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":1513000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":1513000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6425000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":2669000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":2669000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":6425000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2216000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":2216000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":5870000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":3654000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":3654000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8770000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":2900000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":2900000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11594000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":2824000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":2824000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":11594000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2437000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":2437000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":5329000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":2892000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":2892000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":8188000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":2859000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":2859000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9891000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":1703000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":1703000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":9891000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1832000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":1832000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":2980000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":1148000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":1148000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4501000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":1521000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":1521000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5476000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":975000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":975000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":5476000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1203000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":1203000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":2465000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":1262000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":1262000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4154000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":1689000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":1689000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9397000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":5243000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":5243000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":9397000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2040000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":2040000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":3546000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":1506000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":1506000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5612000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":2066000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":2066000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8832000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":3220000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":3220000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":8832000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3761000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":3761000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":7081000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":3320000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":3320000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9659000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":2578000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":2578000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12126000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":2467000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":2467000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":12126000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2929000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":2929000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":4278000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":1349000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":1349000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":7906000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":3628000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":3628000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14108000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":6202000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":6202000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":14108000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2790000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":2790000},"#678":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":6718000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":3928000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":3928000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8578000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":1860000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":1860000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12002000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":3424000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":3424000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":12002000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2643000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":2643000},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":4890000},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":2247000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":2247000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":6778000},"#687":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":6486000},"#688":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":4195000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":2291000},"#689":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8836000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":2350000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8836000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2130000},"#690":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":4277000},"#691":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2130000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":2147000},"#692":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":6448000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":2171000},"#693":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8667000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":2219000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8667000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2105000},"#694":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":4270000},"#695":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2105000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":2165000},"#696":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":6637000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":2367000},"#697":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9113000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":2476000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9113000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2220000},"#698":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":5397000},"#699":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2220000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":3177000},"#700":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":8676000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":3279000},"#701":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":12382000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":3706000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":12382000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3406000},"#702":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":6507000},"#703":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3406000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":3101000},"#704":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":12988000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":6481000},"#705":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20367000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":7379000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20367000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5637000},"#706":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":11589000},"#707":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5637000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":5952000},"#708":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":17124000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":5535000},"#709":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":23009000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":5885000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":23009000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5501000},"#710":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":10968000},"#711":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5501000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":5467000},"#712":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":16370000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":5402000},"#713":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":21778000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":5408000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":21778000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5227000},"#714":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":10476000},"#715":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5227000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":5249000},"#716":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15712000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":5236000},"#717":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20718000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":5006000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20718000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4776000},"#718":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":9320000},"#719":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4776000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":4544000},"#720":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":13738000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":4418000},"#721":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18207000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":4469000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18207000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4110000},"#722":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":8216000},"#723":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4110000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":4106000},"#724":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":12265000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":4049000},"#725":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16471000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":4206000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16471000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4126000},"#726":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":8234000},"#727":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4126000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":4108000},"#728":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":12322000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":4088000},"#729":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16423000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":4101000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16423000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4145000},"#730":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":8478000},"#731":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4145000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":4333000},"#732":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":12514000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":4036000},"#733":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16861000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":4347000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16861000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4301000},"#734":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":8316000},"#735":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4301000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":4015000},"#736":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":11604000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":3288000},"#737":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14863000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":3259000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14863000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3236000},"#738":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":6571000},"#739":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3236000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":3335000},"#740":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9962000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":3391000},"#741":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13312000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":3350000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13312000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3684000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3439000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3636000},"#742":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16457000},"#743":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10759000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":5698000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16457000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6684000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":6600000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6652000},"#744":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":26592000},"#745":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":19936000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":6656000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":26592000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6624000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6911000},"totalCosts@FY2009":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":200104000},"totalCosts@2010Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":71861000},"totalCosts@2010Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":75590000},"#746":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":287379000},"#747":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":203797000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":83582000},"totalCosts@FY2010":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":287379000},"totalCosts@2011Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":67189000},"totalCosts@2011Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":79013000},"totalCosts@2011Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":73965000},"#748":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":287725000},"#749":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":220167000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":67558000},"totalCosts@FY2011":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":287725000},"totalCosts@2012Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":64127000},"totalCosts@2012Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":55,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":70889000},"totalCosts@2012Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":56,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":75179000},"#750":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":284931000},"#751":{"kind":"filed","concept":"CostsAndExpenses","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":210200000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":74731000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":68937000},"totalCosts@2013Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":64455000},"totalCosts@2013Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":92322000},"totalCosts@2013Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":59,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":93432000},"#752":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":334142000},"#753":{"kind":"filed","concept":"CostsAndExpenses","filing":59,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":250209000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":83933000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":88253000},"totalCosts@2014Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":79765000},"totalCosts@2014Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":95725000},"totalCosts@2014Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":151669000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-1725000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":111313000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-1009000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":20.553717844951965},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.071823204419889},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.656297286835345},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.87704285378704},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":70696000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":2147000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-900000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":124351000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-1234000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":22.130119969304875},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.520563453049379},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.370514447221863},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.680796291358126},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":71852000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":6998000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":13065000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":119592000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-1513000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":21.916984476128683},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.375595398224487},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.975123827006156},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.6585323375439245},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":58924000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":6550000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":7255000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":118969000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-2669000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.405035851258962},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":0.8095714523928632},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-17.331165582791396},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.048098510882016},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":53340000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":750000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":17695000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":474225000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-6425000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":20.8191029086005},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.5365360010252007},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-2.4200028070974815},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.048098510882016},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":53340000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":16445000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-1890000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":117814000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-2216000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":17.87130764221867},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.3695529001868906},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.1018934300767014},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":3.1435308089981837},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":55180000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":199000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-2738000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":130043000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-3654000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":20.619714306019475},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.580840025584536},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.714661360244475},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.9013045060028064},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":59734000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":10382000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":27000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":135990000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-2900000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.938015823713727},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.167091044378759},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.749387326010828},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.887581325093049},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":60542000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":10542000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":3104000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":137388000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-2824000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":41.96787007909874},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.74475419139232},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.8199505370166675},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.7398755069320004},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":60302000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":7809000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-1497000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":521236000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-11594000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":25.403331728032924},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.915867664871649},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.777746158224246},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.7398755069320004},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":60302000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":28933000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-8694000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":122000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-2437000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":24.518897191938688},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.702788920878227},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.9019929977908748},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.1235816287147817},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":70394000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":2610000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":11120000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":122914000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-2892000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":20.99108432222013},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.5333082187480382},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.3285929553588245},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":3.229016305033792},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":54562000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":4769000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":8314000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":129703000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-2859000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":22.991829947220012},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-4.196691811470208},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.213730830099856},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":3.2136120934747936},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":47515000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-4595000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":3819000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":119390000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-1703000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":20.736050309221042},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-3.7019665068445553},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.517337224654298},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":3.1388525571393737},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":71415000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-4638000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":14559000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":494007000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-9891000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":22.333533707545712},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-0.3239157453514537},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.7755456812587833},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":3.1388525571393737},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":71415000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-1854000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":6226000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":105097000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-1832000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":24.772548039008253},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-1.0761891938679335},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.6584662140068094},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.442291699152763},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":66644000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-3225000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":7637000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":115121000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-1148000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":25.8227973459215},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.993727923942825},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.599247350873139},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.2362807471166604},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":59954000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":7246000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":16405000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":116375000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1521000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":26.7559361244096},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.520097676959162},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.004401889278026},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.1728107517774755},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":44281000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":7634000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":10364000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":110506000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-975000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":25.294284803968004},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.842029122785867},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.0578064049462235},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.2011515262292085},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":30641000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":5228000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":40632000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":447104000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-5476000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":25.705765279504305},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.0077634717489925},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.7470581036603825},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.2011515262292085},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":30641000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":16882000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":563000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":106190000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-1203000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":21.925472013593268},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.024655875202227},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.8912809667127606},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.0708012267376033},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":40211000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":4999000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-4951000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":132106000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-1262000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":24.653130653519867},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.782292184718289},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.679647688859097},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.849162170648854},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":46504000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":6748000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-1480000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":138093000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-1689000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":24.477770368656696},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.037450838969558},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.9015826789869763},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.970226665160586},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":50539000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":8672000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":1103000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":135848000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-5243000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":26.68560515960664},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.67620613960569},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.442324813276881},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.9373281434132057},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":50744000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":10449000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-4765000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":512237000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-9397000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":24.725755942107916},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.75112144752288},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.566931741656761},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.9373281434132057},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":50744000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":30869000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-9788000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":128629000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-2040000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":24.95940549159584},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.916558170833394},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.7039746046606883},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":3.0527229532163744},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":61265000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":7316000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":17388000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":153777000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-1506000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":26.646811903477712},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.84628192200361},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.988743756302323},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.8046757281553396},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":46670000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":15071000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":10857000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":155678000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-2066000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":28.99419935973534},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.412019871834543},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.310280805000591},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.7528413650223955},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":39105000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":21632000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":12968000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":151001000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-3220000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":31.031955698185023},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.757492479447764},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.297725217637986},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.7982157530226552},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":24734000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":18419000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":31425000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":589086000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-8832000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":28.04092731488629},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.957767339770388},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.053552786239765},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.7982157530226552},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":24734000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":62438000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":13074000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":152706000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-3761000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":31.137724550898206},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.394652555354408},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.455182657939934},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.9463255735154825},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":22160000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":19719000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":20501000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":141418000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-3320000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":32.905549926826524},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.21014711720199},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.456626199067408},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.7921717609596923},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-5053000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":28204000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":38191000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":134170000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-2578000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":34.95355490855926},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.447246694647157},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.255958457796096},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.084719838208052},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-40225000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":24281000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":24457000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":123543000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-2467000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":36.55667452324834},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.76130276408828},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.596528819370045},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.44888752271515},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-29371000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":13947000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":96223000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":551837000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-12126000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":33.73626356451025},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.750267656330834},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.539465437557537},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.44888752271515},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-29371000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":86150000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":3221000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":110236000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-2929000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":37.53454602232805},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.938636895932547},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.392848778202827},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.211962867481301},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-11320000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":20786000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":30845000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":110582000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-1349000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":40.08558237303404},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.98359671183514},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.118088660335573},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.189415631441145},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-24976000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":23298000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":23748000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":112191000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-3628000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":36.13533056180139},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.258480402465262},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.535207622252058},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":4.0010424515156835},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-74266000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":11602000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":2142000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":137486000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-6202000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":37.506589527489176},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.256427708712858},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-1.2011290613176386},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.9166308786669686},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":219247000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":10200000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":59956000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":470495000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-14108000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":37.83863632963843},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.022805127974987},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.659052491435923},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.9166308786669686},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":219247000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":65886000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":5357000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":127215000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-2790000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":38.63621434858577},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.436763488747882},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.74082686320104},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.312131972850272},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":214073000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":27937000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":16789000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":138439000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-3928000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":38.67105568066358},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.742232574168593},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.960284969013482},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.051328959881369},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":190716000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":37692000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":20320000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":148643000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-1860000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":39.74745781651581},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.949938540619065},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.601966700189966},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.0584253707794256},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":167257000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":31633000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":26144000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":150162000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-3424000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":39.43207266196047},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.6506155577533},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.660948743307301},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.0190356624426222},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":139700000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":12539000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":68610000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":564459000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-12002000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":39.14664929565996},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.432774944296806},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":9.110303425098637},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.0190356624426222},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":139700000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":109801000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":11185000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":154825000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-2643000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":38.99244219596506},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.25893182289303},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.375111350152109},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.1836342065604257},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":145054000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":20322000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":15687000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":172266000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-2247000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":39.854284832807274},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.235280157581222},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.09388423475805},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":4.4813078417916765},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-306106000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":39562000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":6865000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-4744000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-240.10623229461757},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.3555240793201135},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.361189801699717},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":4.115676468052082},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":1013000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":2305000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-8276000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-177.78509196515003},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.566311713455955},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":15.399806389157794},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.047953897373882},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-62123000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":15321000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":9131000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-1727000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":18.047245044700773},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.7349530868170437},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.0822916561912326},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.7435513778479503},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":57231000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":3763000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":3976000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-2265000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.76885142093245},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.7894154444451553},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.8065702534843707},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.553392989107734},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":152173000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":4382000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-286000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":146134000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-3808000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":18.539522367978474},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.6925664312142616},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.1934073326606123},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.550499991789954},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":155487000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":2671000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":13415000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":473604000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-9042000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.934572838735637},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.7658927970173033},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.7662541369314027},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.550499991789954},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":155487000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":13748000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":13443000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":132968000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-2750000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":18.880399957750942},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.370453825300144},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.7460831602295532},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.4846107916670075},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":142305000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":9449000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":4499000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":138206000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-2973000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":19.607573905998983},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.116093863708138},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.161803677106647},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.3749514200879878},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":134842000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":7469000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":18476000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":136854000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-2594000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":19.01485145080847},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.0686385360811865},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.4128509097467417},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.4636971083698103},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":121427000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":11585000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":19480000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":130451000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-1574000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":19.256022359256466},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.5453913609274954},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.140543897786256},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.3017348915077305},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":98508000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":4817000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":55898000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":538480000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-9891000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":19.190766734852225},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.043380122734006},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.3852366509134515},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.3017348915077305},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":98508000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":33320000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":7213000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":224589000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-1640000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":19.040781634236108},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-85.33197999702926},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-83.0948490699939},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.599809246523769},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":92868000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-103367000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":5423000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":121658000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-2058000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":19.519533208734103},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.570163042652444},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":17.304098099101974},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.5822882233953326},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":89033000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":10148000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":8564000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":119500000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-1892000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":20.631322345488282},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.226979481247428},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.538293131691108},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.6388118731142463},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":79705000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":9552000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":9180000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":110916000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-2633000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":20.73494799180017},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.430794928251461},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.8488514328617587},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.766709629902412},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":67834000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":7779000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":30380000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":576665000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-8223000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":19.975487500824748},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-15.297718898017207},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-12.962833372987866},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.766709629902412},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":67834000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-75890000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":599000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-1151000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.431681157580758},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-2.264073110363648},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-0.8853208097988196},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":3.0461588330632092},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-1389000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-7548000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-1937000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":16.241580745044214},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.7652504229578319},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.7971717687617712},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.0518217471060787},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":1728000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":7883000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-2039000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":19.80151041872603},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.643035071764659},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.295085208176822},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.561562822389098},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":7911000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":2707000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-1813000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":19.675661422167533},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.782148193724181},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.127142480442998},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.047953897373882},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-62123000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":7071000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":26702000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-2456000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.654528243038419},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-9.494235388748749},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-4.547120977494214},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":20.79195183450831},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.552873977255184},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.162198322441208},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":2014000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-444000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":23.804988182170952},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.113462917886666},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.760209781164379},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":8026000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-891000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":21.549159468081296},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":0.1374003847210772},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-1.2210712450864427},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":4.399671479208092},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":5210000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-2427000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":20.940771272464044},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.010924211423982},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.511484469770839},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":4.399671479208092},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":15580000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":9375000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-611000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.98655518675686},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.901712813187121},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.543226475078078},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":6116000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-772000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":17.436499816856756},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":0.2020890960302123},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.7249946320083867},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":4.247549605546259},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":4034000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-813000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.859715689761932},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.5532587644757125},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.3332806344940253},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":4.765669177354052},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":7814000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-732000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.944203257480842},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.5792080650330702},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":0.11946038868331343},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":4.895439010017678},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":27339000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-2928000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":17.06825336048604},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.5060907221105917},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.2754090695003066},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":4.895439010017678},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":7872000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":1335000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-1130000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.901221762938334},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.1872759719955464},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.330059028995897},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":4.734453858274909},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":1510000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-3402000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-1166000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.58108218841332},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.186200868591407},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.967987763240556},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":4.7722842177180596},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":1932000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":6491000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-1078000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.548994859254},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":1.1569965421580615},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.2764038443839647},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":4.017625231910946},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":646000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":2441000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-1370000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":15.784925855725277},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-4.1518006466718695},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-3.3894525588136917},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":4.115676468052082},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-3070000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":594000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-1242000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":17.02441739467125},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.4859521331945893},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.0285797255765554},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":4.0313109449004525},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":2932000},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.5175775064222121},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-0.6838022443909221},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.337379140094631},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.048857762214441},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.599390575068499},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.5982951518380393},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-1.9458460663776562},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.018431418058693826},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.1746898054409285},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.2730834902149643},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-6.933622566572825},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.727318390155082},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.67903823134826},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.317177402543256},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.9566704304525477},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.987805112619977},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.3026111642953815},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.177553577739934},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.924558034599455},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.723600224144484},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.5088437587556376},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-3.568519759840278},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.0070356408965337},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.749610922707842},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-0.8767346097657012},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-7.159262130809403},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":10.193935698707877},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.1083948936361745},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.664166710992122},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.8033345918044486},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.585990809079515},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.146797253180232},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":24.067632119585085},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.468037997285908},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.03923802736112},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.514638145054259},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.156037686273038},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":19.20768695708439},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.42934358296799},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.211087675208304},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.518832354602661},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.97569801365427},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.353223823890938},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.859780149825507},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.157597471334137},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.26642239664745},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.445712793981536},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.723796033994335},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.231364956437561},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":9.182513902995806},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.543158864277445},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-0.1923982509249916},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.7541903111629398},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.465901489279302},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.088742121956913},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.816226302536748},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.403383464205966},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.85716301050998},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.952204122724497},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.120131892844661},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.648603746632611},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.744286690456305},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":6.074141312758296},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.9503712635653996},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-8.031410604271077},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.792297655292396},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.9742023380504525},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":14.610977658369492},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.368269422984208},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":9.589352067577094},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.7220920278046798},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":13.129700432754927},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.724855695754866},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.314677944218279},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":11.38370094111477},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.263657957244655},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.036271563887067},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-4.646144601349321},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.53416426721361},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.401995763184301},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.7187280691140526},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":7374000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":12247000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":11786000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":5756000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":37163000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":4975000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":14926000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":14960000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":12278000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":47140000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":6720000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":8875000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-546000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-432000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":14617000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":901000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":11354000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":11722000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":9329000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":33305000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":9144000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":11081000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":12708000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":14796000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":47730000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":11617000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":19086000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":24920000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":21678000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":77301000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":22955000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":31539000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":27672000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":17297000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":99462000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":24470000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":26737000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":15238000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":15898000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":82343000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":34621000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":44292000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":38285000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":19195000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":136393000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":26946000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":46473000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":10126000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":27703000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":6864000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":10863000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":10050000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":34115000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":15086000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":13421000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":17120000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":10702000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":56329000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-97866000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":15615000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":14954000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":13187000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-54112000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":831000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":4905000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":11190000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":10777000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":24416000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":16539000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":3615000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":4097000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":3013000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-594000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":6338000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":303805000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#754"}],"scale":100,"value":47.06209575220947},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":300138000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#755"}],"scale":100,"value":43.48499690142534},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":299125000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#756"}],"scale":100,"value":40.46134559130798},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":280654000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#757"}],"scale":100,"value":43.7171748843772},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":280654000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#758"}],"scale":100,"value":43.7171748843772},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":286207000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#759"}],"scale":100,"value":42.63767133578145},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":278761000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#760"}],"scale":100,"value":41.42042825215866},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":288149000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#761"}],"scale":100,"value":39.853686807866765},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":290683000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#762"}],"scale":100,"value":39.291255422573734},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":290683000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#763"}],"scale":100,"value":39.291255422573734},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":291738000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#764"}],"scale":100,"value":38.93390645030815},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":293233000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#765"}],"scale":100,"value":38.52124419829965},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":282971000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#766"}],"scale":100,"value":39.69700075272731},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":311755000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#767"}],"scale":100,"value":46.095170887395554},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":311755000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#768"}],"scale":100,"value":46.095170887395554},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":296907000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#769"}],"scale":100,"value":45.494043589406786},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":303170000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#770"}],"scale":100,"value":44.609295114952005},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":304181000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#771"}],"scale":100,"value":41.22874209763266},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":301379000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#772"}],"scale":100,"value":38.35038274066873},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":301379000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#773"}],"scale":100,"value":38.35038274066873},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":300574000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#774"}],"scale":100,"value":38.0109390699129},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":309527000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#775"}],"scale":100,"value":36.48437777641369},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":312702000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#776"}],"scale":100,"value":35.9767446322697},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":321243000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#777"}],"scale":100,"value":35.02021833938794},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":321243000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#778"}],"scale":100,"value":35.02021833938794},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":327856000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#779"}],"scale":100,"value":34.313845102728024},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":338495000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#780"}],"scale":100,"value":33.235350596020616},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":346033000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#781"}],"scale":100,"value":31.788875627469054},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":357346000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#782"}],"scale":100,"value":26.5848785210972},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":357346000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#783"}],"scale":100,"value":26.5848785210972},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":378063000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#784"}],"scale":100,"value":26.450618018690008},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":364490000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#785"}],"scale":100,"value":16.461356964525777},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":381411000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#786"}],"scale":100,"value":15.731061768014031},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":400558000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#787"}],"scale":100,"value":14.979104149711153},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":400558000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#788"}],"scale":100,"value":14.979104149711153},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":406657000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#789"}],"scale":100,"value":14.754449081166685},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":416415000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#790"}],"scale":100,"value":14.408702856525341},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":427362000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#791"}],"scale":100,"value":14.039619807095624},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":648076000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#792"}],"scale":100,"value":44.36208099050111},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":648076000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#793"}],"scale":100,"value":44.36208099050111},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":656901000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#794"}],"scale":100,"value":42.624383278454445},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":654743000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#795"}],"scale":100,"value":38.18292062687192},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":652760000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#796"}],"scale":100,"value":34.469023837244926},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":623013000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#797"}],"scale":100,"value":31.700783129726023},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":623013000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#798"}],"scale":100,"value":31.700783129726023},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":643442000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#799"}],"scale":100,"value":31.78219637512006},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":909371000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#800"}],"scale":100,"value":0},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":228702000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#801"}],"scale":100,"value":0},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":379584000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#802"}],"scale":100,"value":38.19971337042657},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":464606000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#803"}],"scale":100,"value":50.64786076804862},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":456898000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#804"}],"scale":100,"value":50.913989555655746},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":456898000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#805"}],"scale":100,"value":50.913989555655746},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":440923000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#806"}],"scale":100,"value":50.10784195880006},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":435012000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#807"}],"scale":100,"value":47.41248517282282},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":429875000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#808"}],"scale":100,"value":45.99453329456237},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":416670000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#809"}],"scale":100,"value":44.051167590659276},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":416670000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#810"}],"scale":100,"value":44.051167590659276},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":295736000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#811"}],"scale":100,"value":54.749168177022746},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":309041000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#812"}],"scale":100,"value":50.64085347898823},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":308716000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#813"}],"scale":100,"value":47.52588139260679},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":299679000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#814"}],"scale":100,"value":47.132098011539014},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":299679000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#815"}],"scale":100,"value":47.132098011539014},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":228702000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#816"}],"scale":100,"value":0},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":36609000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":435585000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":8.404559385653776},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":16953000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":437716000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":3.8730592438933007},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":12267000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":434055500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":2.8261362890229473},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-11897000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":429002500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":-2.773177312486524},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":429002500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#825"}],"scale":100,"value":-2.773177312486524},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-13946000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":430941500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#827"}],"scale":100,"value":-3.236170106615399},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-10432000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":433343500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":-2.4073281357629686},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-4104000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":438195500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":-0.9365682669036994},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":20708000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":437394500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":4.734398809312874},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":437394500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#834"}],"scale":100,"value":4.734627435873108},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":23142000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":444817000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#836"}],"scale":100,"value":5.20258892982957},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":19475000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":443211500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":4.394064684693425},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":1633000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":441124000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":0.3701906946799539},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-8744000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":456220500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":-1.9166170744190585},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":456220500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#843"}],"scale":100,"value":-1.9163978821644359},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-13679000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":449944000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":-3.040156108315702},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-11073000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":455409000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":-2.4314407488653056},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":2892000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":446148500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":0.6482146639515767},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":12795000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":461391500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":2.773133011769831},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":461391500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#852"}],"scale":100,"value":2.773133011769831},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":19798000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":451036000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":4.389450066070114},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":22105000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":467511000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":4.72823099349534},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":20364000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":472767500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":4.307402687367469},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":24821000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":482856000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":5.140455953741903},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":482856000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#861"}],"scale":100,"value":5.140455953741903},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":26686000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":488352500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":5.464495420828193},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":35844000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":508119500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":7.054246097620736},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":46658000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":520699500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":8.960638525675558},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":52690000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":536156000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":9.827363677735585},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":536156000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#870"}],"scale":100,"value":9.827177164855005},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":62198000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":547403500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":11.362367979013653},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":72935000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":547389500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":13.324150353633016},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":75835000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":556442000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":13.628554278792759},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":73831000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":566048500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":13.04322862793559},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":566048500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#879"}],"scale":100,"value":13.04322862793559},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":75133000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":564931500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":13.299488522059754},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":66164000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":560011500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":11.81475737551818},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":54796000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":571742500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":9.584034770897738},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":40960000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":760710000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":5.384443480432754},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":760710000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#888"}],"scale":100,"value":5.384443480432754},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":42960000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":569877000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#890"}],"scale":100,"value":7.538468827483825},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":51015000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":759092000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#892"}],"scale":100,"value":6.72052926391004},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":65490000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":768610500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":8.520570562072727},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":73731000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":942494500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":7.822963423128729},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":942494500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#897"}],"scale":100,"value":6.5290566682351985},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":67236000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":768168500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":8.752767133773384},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":65855000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1107381000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#901"}],"scale":100,"value":5.946914386286202},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":276050000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#902"}],"scale":100,"value":0.8596268791885529},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":291665000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#903"}],"scale":100,"value":5.454202595443403},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":20345000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":392129500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":5.188337016215307},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":14226000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":480942000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":2.9579450328729866},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":8603000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":469256500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":1.8333256971400504},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":469256500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#910"}],"scale":100,"value":1.8333256971400504},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":11420000},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":456908000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#912"}],"scale":100,"value":2.499409071410437},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":14417000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":557335500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":2.586772240418922},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":18076000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":624714500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":2.8934817424599557},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":19197000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":604438500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":3.1760054993187894},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":604438500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#919"}],"scale":100,"value":3.1760054993187894},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-86819000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":533796500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":-16.264437852252684},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-70105000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":532660500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":-13.161291291544991},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-65315000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":522782500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":-12.493723489213966},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-64833000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":502622500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":-12.898945033300341},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":502622500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#928"}],"scale":100,"value":-12.899143989773638},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":943000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":282350000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":0.33398264565255886},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":1191000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":284781000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":0.41821610290012323},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":6079000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":301726000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":2.014741851878857},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":15908000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":291665000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":5.454202595443403},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":4.924379085910554},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":11649000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":4.095660336892586},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":2660000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":0.9530019561619101},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":3764000},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":277041500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#940"}],"scale":100,"value":1.3586412144028963},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":277041500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#941"}],"scale":100,"value":1.3586412144028963},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":1392000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":0.4983245983331901},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":3407000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":282284500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":1.2069383901702007},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":4887000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":282086500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":1.732447316691866},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":2373000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":276050000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":0.8596268791885529},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":18969000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":288134000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":6.583395225832425},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":147325500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#951"}],"scale":100,"value":24.84905871692273},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":161081500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#952"}],"scale":100,"value":10.524486052091643},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":170045500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#953"}],"scale":100,"value":7.213951560023641},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":158197000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#954"}],"scale":100,"value":-7.52037017136861},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":158197000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#955"}],"scale":100,"value":-7.52037017136861},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":162501500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#956"}],"scale":100,"value":-8.582074627003443},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":166460000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#957"}],"scale":100,"value":-6.266971044094677},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":175703000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#958"}],"scale":100,"value":-2.3357597764409257},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":167215000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#959"}],"scale":100,"value":12.384056454265467},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":167215000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#960"}],"scale":100,"value":12.384654486738631},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":171164000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#961"}],"scale":100,"value":13.520366432193686},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":171786500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#962"}],"scale":100,"value":11.336746484735412},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":171975500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#963"}],"scale":100,"value":0.9495538608697168},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":172260500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#964"}],"scale":100,"value":-5.076033101030126},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":172260500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#965"}],"scale":100,"value":-5.075452584893228},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":169992500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#966"}],"scale":100,"value":-8.04682559524685},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":174102000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#967"}],"scale":100,"value":-6.360064789606093},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":174705500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#968"}],"scale":100,"value":1.6553571581890667},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":176925000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#969"}],"scale":100,"value":7.2318779143704965},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":176925000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#970"}],"scale":100,"value":7.2318779143704965},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":174077500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#971"}],"scale":100,"value":11.373095316741107},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":182263000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#972"}],"scale":100,"value":12.12807865556915},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":189486500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#973"}],"scale":100,"value":10.746939755602641},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":197271000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#974"}],"scale":100,"value":12.582183899306031},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":197271000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#975"}],"scale":100,"value":12.582183899306031},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":200839500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#976"}],"scale":100,"value":13.287226865233185},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":211296500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#977"}],"scale":100,"value":16.963839912161347},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":218117500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#978"}],"scale":100,"value":21.3912226208351},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":235544500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#979"}],"scale":100,"value":22.36944611315484},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":235544500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#980"}],"scale":100,"value":22.369021564927223},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":246709500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#981"}],"scale":100,"value":25.211027544541253},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":265242500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#982"}],"scale":100,"value":27.497478722301288},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":278722000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#983"}],"scale":100,"value":27.208114178285175},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":301452000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#984"}],"scale":100,"value":24.49179305494739},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":301452000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#985"}],"scale":100,"value":24.49179305494739},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":312360000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#986"}],"scale":100,"value":24.053335894480725},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":330452500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#987"}],"scale":100,"value":20.02224222845946},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":344386500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#988"}],"scale":100,"value":15.911192802273028},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":350567000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#989"}],"scale":100,"value":11.683929177589448},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":350567000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#990"}],"scale":100,"value":11.683929177589448},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":361779000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#991"}],"scale":100,"value":11.874652757622748},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":380579000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#992"}],"scale":100,"value":13.404575659718482},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":397561000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#993"}],"scale":100,"value":16.472943774666028},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":393044500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#994"}],"scale":100,"value":18.758944597876322},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":393044500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#995"}],"scale":100,"value":15.656242486537783},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":407921500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#996"}],"scale":100,"value":16.482583046002723},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":657057000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#997"}],"scale":100,"value":10.022722533965851},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":218221000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#998"}],"scale":100,"value":1.0874297157468804},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":222032000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#999"}],"scale":100,"value":7.164733011457808},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":223309000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1000"}],"scale":100,"value":9.110694150258162},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":225317000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1001"}],"scale":100,"value":6.313771264485148},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":226487500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1002"}],"scale":100,"value":3.7984436227164853},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":226487500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1003"}],"scale":100,"value":3.7984436227164853},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":225591000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#1004"}],"scale":100,"value":5.06225868939807},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":231673000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1005"}],"scale":100,"value":6.222995342573368},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":230724500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1006"}],"scale":100,"value":7.834451911262133},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":228697500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1007"}],"scale":100,"value":8.394057652576},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":228697500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1008"}],"scale":100,"value":8.394057652576},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":176904500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1009"}],"scale":100,"value":-49.07676175563652},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":190651000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1010"}],"scale":100,"value":-36.7713780677783},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":197076000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1011"}],"scale":100,"value":-33.14203657472245},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":195778000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1012"}],"scale":100,"value":-33.11556967585735},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":195778000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1013"}],"scale":100,"value":-33.11608045847848},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":215941000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1014"}],"scale":100,"value":0.43669335605558923},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":217295500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1015"}],"scale":100,"value":0.5481015483523589},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":222280000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1016"}],"scale":100,"value":2.7348389418751125},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":222032000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1017"}],"scale":100,"value":7.164733011457808},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":213352500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1018"}],"scale":100,"value":-3.8949625619573243},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":214632500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1019"}],"scale":100,"value":6.359241960094581},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"equity@2011Q2"}],"scale":100,"value":5.224446228433294},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"equity@2011Q3"}],"scale":100,"value":1.195038344557409},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":220706500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#1020"}],"scale":100,"value":1.7054323275481238},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":220706500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1021"}],"scale":100,"value":1.7054323275481238},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"equity@2012Q1"}],"scale":100,"value":0.6267955079655263},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":222764000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1022"}],"scale":100,"value":1.5294212709414448},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":222903000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1023"}],"scale":100,"value":2.192433480033916},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":218221000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1024"}],"scale":100,"value":1.0874297157468804},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":220498000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1025"}],"scale":100,"value":8.60279911835935},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-7514000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-6.200590846825438},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-5000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-0.0037987570466913034},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-2423000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-1.8810797382170508},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":1401000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":1.1818895047199574},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-8542000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-1.7078773895188082},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":4583000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":4.031917514164052},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":9093000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":6.9086820091629475},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":20103000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":15.90603389615939},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":22793000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":19.003668500917126},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":56573000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.507675784309136},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":7138000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":6.036312589322712},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-13294000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-9.447800440622556},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-22010000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-15.025018943401891},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-27605000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-19.340306726545364},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-55772000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-10.173956189892442},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-21411000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-17.075660544385872},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-6244000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-4.900483455766935},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":13000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":0.010443528627313015},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":1001000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":0.8694670280036121},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-26641000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-5.410306816243304},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":6665000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":6.410009809767447},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":17569000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":14.499224243224518},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":22474000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":18.05256562670694},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":31014000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":26.70650741847429},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":77723000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":16.68695560693989},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":26075000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":23.566786873096348},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":31831000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":22.942749439603283},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":30773000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":20.93885660628989},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":22060000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":14.992218454156836},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":110739000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":20.37538592882351},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":35626000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":26.058017232551677},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1795000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-1.0523415331941899},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-19057000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-10.721901214702456},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-29193000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-17.253240190776765},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-14420000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-2.204107710861425},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-44254000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-25.677714338764336},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-35572000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-21.0763314906652},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-35044000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-22.08442041315335},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":9849000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":7.034497535890294},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-105021000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-16.414327311261257},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":24148000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":18.85236942774611},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":35094000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":26.345857888217417},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":55342000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":44.76131933547938},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":26079000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":17.402358216723712},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":140663000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":26.302375502999297},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":26253000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":17.244708942576747},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":42386000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":25.18493871027161},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-224521000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-76.07760884518552},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":32700000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":46.31728045325778},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":5458000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":5.807556846596662},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":55177000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":54.542129611324185},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":57634000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":63.32293223169552},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":383776000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":371.5159728944821},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":59369000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":71.83529753406093},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":46219000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":46.47975140538421},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-12180000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-7.790662718033015},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-13404000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-9.017154389505555},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":80004000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":16.42536277706148},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-20833000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-14.66957715734254},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-14036000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-9.636271265567286},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-15352000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-10.649204708624382},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-16707000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-12.353045561421405},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-66927000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-11.802038513084579},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-2533000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-3.8635774317048233},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":20759000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":28.350768894594513},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":25105000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":33.00727067145242},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":19264000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":26.84803211060318},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":119786000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":65.54529884598337},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":1441000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":1.8538053825966072},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-9138000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-10.745405157512256},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-15055000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-17.987502538920154},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-7418000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-2.4519152902600982},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-5842000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-8.181729059003118},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-5951000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-7.516451315473704},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":156000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":0.20552547330145998},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":3110000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":4.530753765915918},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":19618000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":31.12584882909184},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2008-12-31","value":217773000}},"quality":[{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.8659e+8 but the year reports 7.0600e+7 (75.37% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4919e+8 but the year reports 1.0330e+8 (70.42% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2025","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.3731e+7 but the year reports 6.1536e+7 (16.54% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2014Q4","rule":"accounting-identity","severity":"warning","message":"Assets 6.3037e+8 ≠ liabilities + mezzanine + equity 6.3542e+8 (0.79% apart)."},{"metric":"totalAssets","periodKey":"FY2014","rule":"accounting-identity","severity":"warning","message":"Assets 6.3037e+8 ≠ liabilities + mezzanine + equity 6.3542e+8 (0.79% apart)."},{"metric":"totalAssets","periodKey":"2025Q1","rule":"accounting-identity","severity":"warning","message":"Assets 5.8442e+8 ≠ liabilities + mezzanine + equity 9.4046e+8 (37.86% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"revenue","periodKey":"FY2014","rule":"continuity","severity":"info","message":"Revenue moved 372% year over year — verify against the filing."},{"metric":"operatingExpenses","periodKey":"2016Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 39 of 62 period(s), by up to 86.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}