{"schemaVersion":2,"ticker":"BIO","company":{"ticker":"BIO","name":"BIO-RAD LABORATORIES, INC.","exchange":"NYSE","cik":12208,"sic":"3826","sicDescription":"Laboratory Analytical Instruments","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:34.196Z","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":[1784244000,1927118000,2073529000,2069235000,2132694000,2175044000,2019441000,2068172000,2160153000,2289415000,2311659000,2545626000,2922545000,2802200000,2671200000,2566500000,2583200000],"costOfRevenue":[784401000,835630000,894700000,914077000,954216000,996527000,897771000,929744000,972450000,1066264000,1054663000,1107739000,1284449000,1234900000,1244300000,1187600000,1243300000],"grossProfit":[999843000,1091488000,1178829000,1155158000,1178478000,1178517000,1121670000,1138428000,1187703000,1223151000,1256996000,1437887000,1638096000,1567300000,1426900000,1378900000,1339900000],"operatingExpenses":[765053000,841179000,912688000,933782000,1054022000,1076333000,991462000,1068105000,1087747000,1062279000,1050835000,1044061000,1241760000,1109600000,1112900000,1131100000,1143700000],"operatingIncome":[230988000,284009000,305241000,264176000,169456000,149984000,166708000,55718000,119250000,-103341000,229661000,421326000,500336000,482600000,337800000,269000000,47200000],"pretaxIncome":[185832000,220283000,245847000,229907000,112385000,131557000,145847000,41560000,97805000,512659000,2261081000,4918007000,5449055000,-4704200000,-850100000,-2342500000,995500000],"interestExpense":[47024000,63717000,53135000,51112000,61271000,22131000,21692000,23380000,23014000,23962000,23416000,21861000,1551000,38100000,49400000,48900000,49000000],"netIncome":[144620000,185490000,179013000,165477000,77790000,88845000,109239000,26000000,122249000,365614000,1758675000,3814229000,4254257000,-3627500000,-637300000,-1844200000,759900000],"dilutedEps":[5.2,6.59,6.29,5.78,2.69,3.05,3.71,0.88,4.07,12.1,58.27,126.47,140.83,-121.79,-21.82,-65.36,27.85],"cash":[649938000,906551000,574231000,463388000,331551000,413251000,457549000,456264000,383824000,431526000,660672000,662205000,470783000,434200000,403800000,488100000,529800000],"currentAssets":[1562674000,1975346000,1798155000,1936682000,1757479000,1716367000,1777596000,1844524000,1976649000,2023478000,2180155000,2139835000,1990479000,3157976000,3048300000,3030300000,2906200000],"totalAssets":[2535853000,3062764000,3096803000,3443503000,3388790000,3341278000,3709718000,3850504000,4273012000,5611068000,8008859000,12972618000,17799393000,13501666000,12299100000,9364100000,10576500000],"currentLiabilities":[419972000,666627000,459115000,472400000,487472000,446761000,441351000,471322000,502696000,450795000,905495000,631536000,680938000,568708000,522800000,467800000,517000000],"totalLiabilities":[1256640000,1522245000,1352421000,1427963000,1202068000,1156123000,1219215000,1271344000,1342762000,1590737000,2253802000,3092678000,4114157000,3886414000,3557900000,2794800000,3122900000],"totalDebt":[1475838000,964200000,732298000,732614000,435815000,435710000,433883000,434186000,434581000,438937000,13579000,12258000,10514000,1197700000,1199100000,1200400000,1201700000],"equity":[1279213000,1540519000,1747322000,2015540000,2186722000,2185155000,2490503000,2579160000,2930250000,4020331000,5756842000,9889687000,13685200000,9615200000,8741200000,6569300000,7453600000],"operatingCashFlow":[325074000,225909000,262735000,266480000,169136000,273312000,186210000,216066000,104137000,285494000,457897000,584972000,669464000,194400000,374900000,455200000,532200000],"capex":[77610000,92534000,103324000,144649000,107358000,136478000,113372000,141571000,115127000,129828000,98532000,108564000,133746000,112800000,156700000,165600000,157600000],"depreciationAndAmortization":[101700000,108900000,121000000,130400000,147200000,149900000,131800000,142900000,148700000,138100000,134200000,138600000,137600000,137300000,145900000,151600000,165400000],"dilutedShares":[27828000,28151000,28468000,28642000,28906000,29133000,29409000,29646000,30034000,30228000,30184000,30160000,30208000,29785000,29209000,28214000,27281000],"totalCosts":[1553256000,1643109000,1768288000,1805059000,1963238000,2025060000,1852733000,2012454000,2040903000,2392756000,2081998000,2124300000,2422209000,2319600000,2333400000,2297500000,2536000000],"freeCashFlow":[247464000,133375000,159411000,121831000,61778000,136834000,72838000,74495000,-10990000,155666000,359365000,476408000,535718000,81600000,218200000,289600000,374600000],"capexOutflow":[-77610000,-92534000,-103324000,-144649000,-107358000,-136478000,-113372000,-141571000,-115127000,-129828000,-98532000,-108564000,-133746000,-112800000,-156700000,-165600000,-157600000],"grossMargin":[56.03734690995178,56.63835841915233,56.85133894920206,55.82536541282165,55.25771629685271,54.18359352730335,55.54358854752379,55.04513164282274,54.98235541649134,53.426355641069875,54.37635914293587,56.48461321498131,56.05032600011292,55.93105417172222,53.41793950284517,53.72686538086888,51.86977392381542],"operatingMargin":[12.945987208027601,14.737499208662886,14.720845476479951,12.766843785263637,7.945631206352154,6.895676593209149,8.255155758449986,2.69406993228803,5.520442302003608,-4.513860527689388,9.934899567799576,16.550978030551228,17.11987326114739,17.222182570837198,12.646001796945194,10.481200077927138,1.8271910808299783],"netMargin":[8.105393656921363,9.62525387651405,8.633252778234594,7.9970133890060815,3.6474993599644394,4.084744952286023,5.409368236061366,1.257148825146071,5.659275060609133,15.96975646617149,76.07847870295748,149.8346182824971,145.5668603905158,-129.4518592534437,-23.858191075172208,-71.85661406584843,29.417002167853823],"currentRatio":[3.72090044098178,2.9631953101209523,3.9165677444648943,4.0996655376799325,3.605292201398234,3.8418013210642825,4.027624271838061,3.913511357415949,3.932096137625921,4.4886877627302875,2.407694134147621,3.3883024879025108,2.9231427824559653,5.5528953346884515,5.830719204284621,6.477768277041471,5.621276595744681],"netDebt":[825900000,57649000,158067000,269226000,104264000,22459000,-23666000,-22078000,50757000,7411000,-647093000,-649947000,-460269000,763500000,795300000,712300000,671900000],"ebit":[232856000,284000000,298982000,281019000,173656000,153688000,167539000,64940000,120819000,536621000,2284497000,4939868000,5450606000,-4666100000,-800700000,-2293600000,1044500000],"fcfMargin":[13.869403512075703,6.920956578683817,7.687907909655471,5.8877314563111485,2.8967118583350446,6.291091122754298,3.6068397145546713,3.6019731434329447,-0.508760259111276,6.799378880631078,15.545761723506798,18.714767998126984,18.330530410994527,2.9119977160802226,8.168613357292601,11.283849600623418,14.501393620315886],"ebitda":[334556000,392900000,419982000,411419000,320856000,303588000,299339000,207840000,269519000,674721000,2418697000,5078468000,5588206000,-4528800000,-654800000,-2142000000,1209900000],"debtToCapital":[53.56844573839105,38.49533620338249,29.53267032851808,26.658404150567982,16.61806868692415,16.624663994520894,14.836721280980008,14.408766865802997,12.915388618328825,9.843252300601803,0.23532078508656473,0.12379386070110468,0.07676854233375492,11.076584450055027,12.063016206754323,15.449759964992213,13.883978602705858],"returnOnAssets":[5.703011964810263,6.62627931147996,5.812518964401232,5.060221952917799,2.2771271665310606,2.6402407821139398,3.098540972083944,0.6878104902210543,3.0097558741805885,7.3980380571585815,25.825028283925455,36.35806001646119,27.65017209957451,-23.17812953229474,-4.9401634044508596,-17.02610879279146,7.621636259691283],"returnOnEquity":[12.308855064550846,13.156569489582697,10.889395198855418,8.795273384992594,3.702291765720462,4.064386989844407,4.67266853135965,1.0257092039451143,4.437825465884732,10.520386712995647,35.9751228703839,48.75495389424709,36.09143068214919,-31.136804518377364,-6.943627290754178,-24.090656738839357,10.837986436471772],"revenueGrowth":[1.1266943064502044,8.007537085734917,7.597407112589893,-0.2070865659462684,3.066785551181961,1.9857513548591665,-7.1540161946149095,2.413093524396115,4.447454080221558,5.983927990285864,0.9716019157732347,10.121172716218085,14.806534816976246,-4.117815123462599,-4.6748982941974155,-3.919586702605571,0.6506916033508725]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[427183000,461055000,495073000,454200000,467700000,471500000,533700000,485100000,521700000,516500000,550200000,486277000,510422000,498697000,573800000,499700000,525300000,505100000,602600000,509300000,536800000,530600000,598200000,472800000,506100000,470000000,570600000,471200000,516800000,508700000,571500000,500100000,504700000,534100000,621300000,551500000,575900000,545100000,616900000,554000000,572600000,560600000,624500000,571600000,536900000,647300000,789800000,726800000,715900000,747000000,732800000,700100000,691100000,680800000,730300000,676800000,681100000,632100000,681200000,610800000,638500000,649700000,667500000,585400000,651600000,653000000,693200000,592100000,651000000],"costOfRevenue":[185221000,200545000,226604000,197107000,199354000,205172000,233997000,207510000,228520000,220338000,238332000,207695000,222522000,224927000,259293000,228260000,225220000,220850000,279886000,234055000,239590000,242068000,280814000,202715000,226505000,206509000,262042000,207200000,236600000,229200000,257100000,229988000,231291000,235133000,276038000,249316000,274244000,258422000,284282000,242217000,264850000,253607000,293989000,254276000,243892000,279952000,329619000,326169000,314333000,309614000,334333000,297427000,296068000,308233000,333172000,314427000,318627000,296441000,314805000,284900000,283400000,293800000,325600000,279400000,306300000,309600000,348000000,282700000,305200000],"grossProfit":[241962000,260510000,268469000,257100000,268300000,266300000,299700000,277600000,293100000,296200000,311000000,278582000,287900000,273770000,314100000,271400000,300100000,284200000,322700000,275300000,297200000,288600000,317400000,270100000,279600000,263500000,308500000,264000000,280200000,279500000,314400000,270100000,273400000,299000000,345200000,302200000,301700000,286700000,332600000,311800000,307800000,307000000,330400000,317400000,293000000,367300000,460100000,400500000,401100000,436500000,399900000,402600000,395000000,372600000,397100000,362400000,362500000,335700000,366300000,325900000,355100000,355900000,342000000,306000000,345300000,343400000,345200000,309400000,345800000],"operatingExpenses":[186077000,193139000,208372000,193880000,200132000,191528000,221939000,210493000,234250000,231854000,227291000,235016000,225292000,218629000,258032000,247360000,258272000,266258000,281932000,265718000,262555000,266236000,281824000,244957000,248692000,239981000,257832000,247700000,276600000,260700000,285300000,250754000,283776000,268046000,285800000,265957000,265275000,257441000,273606000,260656000,256979000,255566000,277634000,248895000,248446000,264911000,281809000,306965000,284016000,287931000,287248000,262527000,278439000,284121000,284513000,306504000,278766000,250934000,276696000,286800000,258900000,296700000,288700000,287300000,273400000,285400000,297600000,281200000,279200000],"operatingIncome":[55885000,67371000,56295000,63247000,68176000,74802000,77784000,67118000,68186000,73922000,96015000,54366000,73308000,65841000,67114000,35152000,52929000,29058000,52317000,20471000,45687000,33240000,50586000,34349000,40205000,32671000,59483000,20200000,26900000,22700000,-28200000,26209000,-1701000,38762000,45900000,43646000,43792000,36275000,-227054000,56606000,56390000,57460000,59205000,74373000,51742000,109600000,185611000,100862000,124782000,156804000,117888000,146408000,122892000,94646000,118654000,61913000,89617000,90949000,95321000,44600000,101500000,64500000,58300000,23700000,77100000,65300000,-118900000,34100000,72600000],"pretaxIncome":[49274000,51220000,42093000,49819000,55354000,57909000,57201000,48261000,57819000,55773000,83994000,46179000,66019000,55003000,59159000,24047000,49044000,-5216000,44510000,14538000,48797000,22476000,45746000,26694000,39540000,25415000,54198000,20195000,26864000,22688000,-28187000,20147000,1120000,30588000,45950000,863689000,340086000,350131000,-1041247000,1127266000,769601000,-335216000,699430000,898699000,1245945000,1684461000,1088902000,1297203000,1156775000,5022226000,-2027149000,-4368032000,-1220205000,-207318000,1091355000,84829000,-1500427000,137102000,428396000,491100000,-2786300000,861600000,-908900000,83400000,414000000,-431100000,929200000,-689800000,542100000],"interestExpense":[10367000,14487000,14363000,14444000,14325000,14400000,20548000,16766000,12041000,12341000,11987000,13196000,12401000,11901000,13614000,10977000,11664000,31611000,7019000,3857000,5564000,7710000,5000000,5002000,4834000,5822000,6034000,5580000,5632000,5634000,6534000,5316000,6045000,5872000,5781000,5782000,5977000,6064000,6139000,5986000,5841000,5525000,6064000,5690000,5740000,5728000,4703000,398000,363000,426000,364000,4048000,10720000,11663000,11669000,12337000,12343000,12398000,12322000,12300000,12300000,12100000,12200000,12000000,12600000,12300000,12100000,12300000,12100000],"netIncome":[37969000,38524000,37862000,34900000,38000000,44800000,67900000,33000000,40000000,45900000,59200000,31005000,48343000,42633000,42000000,20200000,34600000,-7100000,30100000,6700000,31600000,11500000,39000000,17800000,28400000,17400000,49500000,11000000,16600000,17100000,-18700000,12400000,5000000,22100000,82700000,656800000,268000000,269300000,-828500000,865200000,598800000,-258800000,553500000,685900000,966400000,1314800000,839200000,980000000,916800000,3929600000,-1572200000,-3367300000,-925100000,-162800000,827700000,69000000,-1162300000,106300000,349700000,383900000,-2165500000,653200000,-715800000,64000000,317800000,-341900000,720000000,-527100000,371400000],"dilutedEps":[1.37,1.38,1.3494370212007838,1.24,1.35,1.59,2.41,1.16,1.41,1.61,2.08,1.09,1.69,1.49,1.46,0.7,1.2,-0.25,1.04,0.23,1.09,0.39,1.34,0.61,0.97,0.59,1.68,0.37,0.56,0.58,-0.63,0.41,0.17,0.73,2.75,21.77,8.87,8.89,-27.73,28.74,19.86,-8.68,18.31,22.72,32.15,43.64,27.81,32.46,30.41,130.02,-52.54,-112.5,-31.05,-5.48,27.78,2.32,-39.59,3.64,12.14,13.45,-76.26,23.34,-25.57,2.29,11.67,-12.7,26.64311766665433,-19.55,13.85],"cash":[533474000,554179000,649938000,598134000,614223000,630640000,906551000,627908000,670301000,671028000,574231000,533812000,456487000,426457000,463388000,368629000,366999000,291793000,331551000,364507000,384670000,424593000,413251000,425728000,450133000,507329000,457549000,418651000,418651000,417939000,456264000,291663000,321584000,328894000,383824000,407272000,403006000,434517000,431526000,455890000,580684000,561071000,660672000,603551000,607584000,840325000,662205000,673470000,732836000,859902000,470783000,802316000,596584000,517943000,434200000,464136000,390001000,457850000,403800000,433300000,406900000,410400000,488100000,521400000,369300000,395800000,529800000,507200000,517000000],"currentAssets":[null,null,1562674000,null,1555827000,1651709000,1975346000,1797310000,1889656000,1877703000,1798155000,1817448000,1811072000,1845441000,1936682000,1865180000,1903036000,1674543000,1757479000,1766810000,1767494000,1764445000,1716367000,1701844000,1741928000,1794416000,1777596000,1775264000,1805688000,1850103000,1844524000,1732571000,1826528000,1892451000,1976649000,1977116000,1992334000,2034197000,2023478000,2031643000,2087940000,2047632000,2180155000,2082587000,2132584000,2323861000,2139835000,2175317000,2289093000,2466286000,1990479000,3303421000,3249697000,3140155000,3157976000,3277252000,3138866000,3146770000,3048300000,3060936000,3056254000,3055620000,3030300000,3036600000,2811100000,2842000000,2906200000,2942100000,3020500000],"totalAssets":[null,null,2535853000,null,2527124000,2682204000,3062764000,2908773000,3044245000,2969795000,3096803000,3187874000,3168895000,3303016000,3443503000,3456803000,3482821000,3280408000,3388790000,3441378000,3467751000,3386024000,3341278000,3326196000,3525343000,3666396000,3709718000,3753413000,3874635000,4019726000,3850504000,3952769000,4143459000,4185728000,4273012000,6214912000,6386223000,6718662000,5611068000,6862914000,7646945000,7177116000,8008859000,8684359000,10097307000,12020931000,12972618000,13933160000,15117556000,19953380000,17799393000,14373698000,12682126000,12058462000,13501666000,13667414000,11978229000,11895943000,12299100000,12609893000,9688446000,10603472000,9364100000,9526900000,10214100000,9696400000,10576500000,9790000000,10252000000],"currentLiabilities":[null,null,419972000,null,389495000,410694000,666627000,427591000,442844000,415326000,459115000,444080000,417184000,433666000,472400000,446740000,431244000,462885000,487472000,481251000,480248000,503783000,446761000,416882000,403894000,435235000,441351000,400888000,410405000,442718000,471322000,407504000,455110000,466456000,502696000,456198000,442421000,453159000,450795000,444306000,445977000,434040000,905495000,869254000,926895000,986657000,631536000,609892000,587052000,649916000,680938000,648331000,613714000,570677000,568708000,589623000,581982000,558176000,522800000,466154000,486961000,497943000,467800000,506600000,548900000,522300000,517000000,917000000,961300000],"totalLiabilities":[null,null,1256640000,null,1224392000,1254072000,1522245000,1295285000,1318330000,1276149000,1352421000,1347828000,1316403000,1367534000,1427963000,1425586000,1411879000,1156168000,1202068000,1208775000,1217807000,1209294000,1156123000,1127683000,1166446000,1236667000,1219215000,1208964000,1260074000,1317035000,1271344000,1245303000,1332462000,1337281000,1342762000,1726821000,1747277000,1818181000,1590737000,1999059000,2160135000,2045924000,2253802000,2391280000,2743905000,3195786000,3092678000,3324101000,3522676000,4621002000,4114157000,4190782000,3759529000,3604857000,3886414000,3903698000,3531336000,3479745000,3557900000,3558759000,2909659000,3115613000,2794800000,2847500000,3085400000,2959600000,3122900000,2938700000,3078100000],"totalDebt":[294800000,null,1475838000,null,734339000,733574000,964200000,731214000,732031000,732297000,732298000,732299000,732454000,732533000,732614000,732786000,733000000,435741000,435815000,435811000,435807000,435739000,435710000,435661000,435660000,435728000,433883000,433980000,434057000,434137000,434186000,434289000,434386000,434475000,434581000,434678000,438776000,438803000,438937000,437606000,437680000,437808000,13579000,12205000,12233000,12241000,12258000,10901000,10779000,10645000,10514000,1196739000,1196943000,1197272000,1197700000,1198005000,1198384000,1198713000,1199100000,1199381000,1199724000,1200062000,1200400000,1200700000,1201100000,1201400000,1201700000,802900000,803000000],"equity":[null,null,1279213000,null,1302732000,1428132000,1540519000,1613488000,1725915000,1693646000,1747322000,1840046000,1852492000,1935482000,2015540000,2031217000,2070942000,2124240000,2186722000,2232603000,2249944000,2176730000,2185155000,2198513000,2358897000,2429729000,2490503000,2544449000,2614561000,2702691000,2579160000,2707466000,2810997000,2848447000,2930250000,4488091000,4638946000,4900481000,4020331000,4863855000,5486810000,5131192000,5756842000,6293079000,7353402000,8825145000,9889687000,10609059000,11594880000,15332378000,13685200000,10203284000,8945035000,8477467000,9615200000,9763716000,8446893000,8416198000,8741200000,9051300000,6778900000,7487900000,6569300000,6679400000,7128700000,6736800000,7453600000,6851300000,7173900000],"operatingCashFlow":[null,97489000,115722000,22269000,36386000,66866000,100388000,19782000,110299000,51158000,81496000,35260000,73642000,71342000,86236000,24017000,19737000,54832000,70550000,65570000,76872000,90654000,40216000,29446000,38533000,82279000,35952000,-7448000,77155000,51607000,94752000,-56203000,62500000,28475000,69365000,40346000,77862000,62277000,105009000,42943000,155402000,99750000,159802000,62808000,92122000,135664000,294378000,113610000,154624000,230363000,170867000,50494000,53269000,11027000,79610000,98119000,98066000,97711000,81004000,69800000,97600000,163600000,124200000,129900000,116500000,120900000,164900000,108100000,98700000],"capex":[null,null,null,null,null,21076000,33553000,17912000,24788000,24972000,35652000,34899000,42031000,37160000,30559000,34566000,24532000,20340000,27920000,34939000,33953000,27461000,40125000,28387000,32203000,24798000,27984000,25296000,31575000,39458000,45242000,39332000,25619000,20313000,26068000,27184000,26713000,22054000,53874000,23629000,22214000,31091000,21598000,21591000,18116000,19978000,48879000,19547000,23388000,34628000,56183000,33078000,17334000,27575000,34813000,35725000,34639000,44071000,42265000,40200000,42300000,40200000,42900000,34400000,45700000,31700000,45800000,30000000,32000000],"depreciationAndAmortization":[null,26238000,null,27548000,26085000,26331000,null,28115000,29628000,30384000,null,31096000,31653000,32136000,null,33290000,34921000,36970000,null,36671000,36336000,37122000,null,32283000,32126000,33561000,null,34090000,37578000,38488000,null,33700000,37000000,35300000,42700000,34300000,34400000,34900000,34500000,32900000,33200000,33700000,34400000,33600000,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],"dilutedShares":[27742000,27875000,28065000,28072000,28125000,28103000,28274000,28389000,28495000,28456000,28510000,28553000,28610000,28645000,28741000,28817000,28868000,28603000,29014000,29059000,29092000,29141000,29241000,29289000,29381000,29439000,29520000,29506000,29589000,29671000,29808000,29911000,30006000,30052000,30154000,30171000,30219000,30292000,30210000,30104000,30154000,29831000,30289000,30196000,30058000,30128000,30229000,30186000,30148000,30224000,30262000,29933000,29794000,29733000,29683000,29747000,29355000,29223000,28789000,28537000,28395000,27985000,27998000,27955000,27228000,26923000,27017000,26958000,26814000],"totalCosts":[371298000,393684000,438778000,390953000,399524000,396698000,455916000,417982000,453514000,442578000,454185000,431911000,437114000,432856000,506686000,464548000,472371000,476042000,550283000,488829000,491113000,497360000,547614000,438451000,465895000,437329000,511117000,451000000,489900000,486000000,599700000,473891000,506401000,495338000,575400000,507854000,532108000,508825000,843954000,497394000,516210000,503140000,565295000,497227000,485158000,537700000,604189000,625938000,591118000,590196000,614912000,553692000,568208000,586154000,611646000,614887000,591483000,541151000,585879000,566200000,537000000,585200000,609200000,561700000,574500000,587700000,812100000,558000000,578400000],"freeCashFlow":[null,null,null,null,null,45790000,66835000,1870000,85511000,26186000,45844000,361000,31611000,34182000,55677000,-10549000,-4795000,34492000,42630000,30631000,42919000,63193000,91000,1059000,6330000,57481000,7968000,-32744000,45580000,12149000,49510000,-95535000,36881000,8162000,43297000,13162000,51149000,40223000,51135000,19314000,133188000,68659000,138204000,41217000,74006000,115686000,245499000,94063000,131236000,195735000,114684000,17416000,35935000,-16548000,44797000,62394000,63427000,53640000,38739000,29600000,55300000,123400000,81300000,95500000,70800000,89200000,119100000,78100000,66700000],"capexOutflow":[null,null,null,null,null,-21076000,-33553000,-17912000,-24788000,-24972000,-35652000,-34899000,-42031000,-37160000,-30559000,-34566000,-24532000,-20340000,-27920000,-34939000,-33953000,-27461000,-40125000,-28387000,-32203000,-24798000,-27984000,-25296000,-31575000,-39458000,-45242000,-39332000,-25619000,-20313000,-26068000,-27184000,-26713000,-22054000,-53874000,-23629000,-22214000,-31091000,-21598000,-21591000,-18116000,-19978000,-48879000,-19547000,-23388000,-34628000,-56183000,-33078000,-17334000,-27575000,-34813000,-35725000,-34639000,-44071000,-42265000,-40200000,-42300000,-40200000,-42900000,-34400000,-45700000,-31700000,-45800000,-30000000,-32000000],"grossMargin":[56.64129892809405,56.503020247042116,54.22816433132084,56.60501981505944,57.36583279880265,56.47932131495228,56.155143338954474,57.22531436817151,56.18171362852213,57.34753146176186,56.524900036350424,57.288746948755545,56.404308591714305,54.897061742902,54.74032764029278,54.312587552531525,57.12925947077861,56.26608592357949,53.551277796216404,54.05458472413116,55.36512667660208,54.39125518281192,53.059177532597786,57.12774957698815,55.24599881446355,56.06382978723404,54.0658955485454,56.02716468590832,54.21826625386997,54.9439748378219,55.01312335958005,54.00919816036792,54.170794531404795,55.982025837858075,55.56092065024948,54.79601087941977,52.387567285987146,52.595853971748305,53.91473496514833,56.281588447653434,53.754802654558155,54.76275419193721,52.90632506004804,55.528341497550734,54.572546097969834,56.743395643441985,58.25525449480882,55.10456796917996,56.02737812543651,58.43373493975904,54.57150655021834,57.50607056134838,57.15525973086384,54.729729729729726,54.374914418732025,53.54609929078015,53.2227279400969,53.10868533459896,53.77275396359366,53.35625409299279,55.614722004698514,54.77912882869016,51.23595505617977,52.27195080286984,52.99263351749539,52.588055130168456,49.79803808424697,52.25468670832629,53.118279569892465],"operatingMargin":[13.082215350329951,14.612356443374436,11.371050329951341,13.924922941435492,14.576865512080396,15.864687168610816,14.574480044969086,13.835910121624407,13.069963580601879,14.312100677637948,17.450926935659762,11.180047586046635,14.362233602783578,13.202605991213101,11.696409898919484,7.0346207724634775,10.075956596230725,5.752920213819046,8.681878526385663,4.019438444924406,8.510991058122205,6.264606106294761,8.456369107321967,7.265016920473773,7.94408219719423,6.95127659574468,10.424640729057133,4.286926994906621,5.205108359133127,4.462355022606644,-4.934383202099737,5.240751849630073,-0.33703190013869627,7.25744242651189,7.387735393529696,7.914052583862194,7.604097933669039,6.654742249128601,-36.805641108769656,10.21768953068592,9.848061473978346,10.24973242953978,9.480384307445956,13.011371588523444,9.637176382939094,16.931870848138423,23.50101291466194,13.877545404512933,17.430088001117475,20.99116465863454,16.087336244541483,20.91244107984574,17.782086528722328,13.902173913043478,16.247295631932083,9.147901891252955,13.157686096021143,14.388387913304857,13.993100411039341,7.301899148657498,15.896632732967895,9.927658919501308,8.734082397003744,4.04851383669286,11.832412523020258,10,-17.152336987882286,5.7591623036649215,11.152073732718893],"netMargin":[8.88822823005597,8.355619177755365,7.647761037261172,7.683839718185821,8.124866367329485,9.501590668080594,12.722503278995688,6.802721088435375,7.667241709794902,8.886737657308808,10.759723736822973,6.375995574538791,9.471182668458649,8.548878377050594,7.319623562216799,4.042425455273164,6.586712354844851,-1.40566224509998,4.995021573182874,1.3155311211466718,5.886736214605067,2.167357708254806,6.519558676028084,3.764805414551607,5.611539221497728,3.7021276595744683,8.675078864353312,2.3344651952461803,3.212074303405573,3.361509730686062,-3.2720909886264216,2.479504099180164,0.9906875371507827,4.137801909754728,13.310799935618864,119.09338168631007,46.53585691960409,49.40377912309668,-134.30053493272817,156.17328519855596,104.57561997904297,-46.16482340349625,88.63090472377903,119.9965010496851,179.99627491152916,203.12065502858027,106.25474803747785,134.83764446890478,128.0625785724263,526.0508701472558,-214.54694323144105,-480.9741465504928,-133.8590652582839,-23.91304347826087,113.33698480076681,10.195035460992907,-170.6504184407576,16.816959341876288,51.335877862595424,62.85199738048461,-339.1542678151919,100.53871017392643,-107.23595505617978,10.93269559275709,48.77225291589932,-52.358346094946405,103.86612810155799,-89.02212464110792,57.05069124423963],"currentRatio":[null,null,3.72090044098178,null,3.9944723295549367,4.021750987353115,2.9631953101209523,4.203339172246376,4.267091797563024,4.521034079253406,3.9165677444648943,4.092613943433616,4.341182787451101,4.255443129044011,4.0996655376799325,4.175090656757845,4.412898498297947,3.617622087559545,3.605292201398234,3.6712858778475264,3.6803776382202527,3.5023909103721245,3.8418013210642825,4.082315859163984,4.312834555601222,4.122866956931313,4.027624271838061,4.428329109377183,4.399770957956165,4.178964939306737,3.913511357415949,4.251666241312969,4.0133769857836565,4.05708362632274,3.932096137625921,4.333898877241899,4.503253688229085,4.488925520623004,4.4886877627302875,4.572621121479341,4.681721254683538,4.717611280066353,2.407694134147621,2.395832518458356,2.3007827208044063,2.355287602479889,3.3883024879025108,3.56672492834797,3.899301935774003,3.794776555739511,2.9231427824559653,5.095269237472834,5.2951325861883545,5.502508424204936,5.5528953346884515,5.558216012604665,5.3934073562412586,5.637594593819871,5.830719204284621,6.56636218931941,6.27617817443286,6.136485501352564,6.477768277041471,5.994078168180024,5.121333576243396,5.441317250622248,5.621276595744681,3.2083969465648856,3.142099240611672],"netDebt":[-238674000,null,825900000,null,120116000,102934000,57649000,103306000,61730000,61269000,158067000,198487000,275967000,306076000,269226000,364157000,366001000,143948000,104264000,71304000,51137000,11146000,22459000,9933000,-14473000,-71601000,-23666000,15329000,15406000,16198000,-22078000,142626000,112802000,105581000,50757000,27406000,35770000,4286000,7411000,-18284000,-143004000,-123263000,-647093000,-591346000,-595351000,-828084000,-649947000,-662569000,-722057000,-849257000,-460269000,394423000,600359000,679329000,763500000,733869000,808383000,740863000,795300000,766081000,792824000,789662000,712300000,679300000,831800000,805600000,671900000,295700000,286000000],"ebit":[59641000,65707000,56456000,64263000,69679000,72309000,77749000,65027000,69860000,68114000,95981000,59375000,78420000,66904000,72773000,35024000,60708000,26395000,51529000,18395000,54361000,30186000,50746000,31696000,44374000,31237000,60232000,25775000,32496000,28322000,-21653000,25463000,7165000,36460000,51731000,869471000,346063000,356195000,-1035108000,1133252000,775442000,-329691000,705494000,904389000,1251685000,1690189000,1093605000,1297601000,1157138000,5022652000,-2026785000,-4363984000,-1209485000,-195655000,1103024000,97166000,-1488084000,149500000,440718000,503400000,-2774000000,873700000,-896700000,95400000,426600000,-418800000,941300000,-677500000,554200000],"fcfMargin":[null,null,null,null,null,9.711558854718982,12.52295296983324,0.3854875283446712,16.390837646156793,5.069893514036786,8.33224282079244,0.07423752305784563,6.193110798515738,6.8542622073122565,9.703206692227257,-2.1110666399839904,-0.9128117266324006,6.828746782815284,7.074344507135745,6.014333398782642,7.995342771982116,11.909724839803996,0.015212303577398863,0.22398477157360405,1.2507409602845287,12.23,1.3964248159831756,-6.949066213921902,8.819659442724458,2.3882445449184195,8.663167104111986,-19.103179364127172,7.307509411531603,1.528178243774574,6.968775148881377,2.3865820489573886,8.881576662615037,7.379013025133004,8.289025774031447,3.4862815884476532,23.260216556060076,12.247413485551196,22.130344275420335,7.210811756473058,13.78394486869063,17.87208404140275,31.08369207394277,12.942074848651625,18.331610560134095,26.20281124497992,15.650109170305676,2.487644622196829,5.199681666907828,-2.4306698002350178,6.134054498151444,9.218971631205672,9.312435765673175,8.485999050783104,5.686876100998239,4.846103470857891,8.660924040720438,18.993381560720334,12.179775280898877,16.31363170481722,10.865561694290976,13.660030627871365,17.181188690132718,13.190339469684176,10.245775729646697],"ebitda":[null,91945000,null,91811000,95764000,98640000,null,93142000,99488000,98498000,null,90471000,110073000,99040000,null,68314000,95629000,63365000,null,55066000,90697000,67308000,null,63979000,76500000,64798000,null,59865000,70074000,66810000,null,59163000,44165000,71760000,94431000,903771000,380463000,391095000,-1000608000,1166152000,808642000,-295991000,739894000,937989000,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],"debtToCapital":[null,null,53.56844573839105,null,36.04876805963072,33.93495692753778,38.49533620338249,31.185796745172734,29.782224670517575,30.186076094945346,29.53267032851808,28.46814871255605,28.335369481606193,27.456105006905883,26.658404150567982,26.51176572529046,26.141767554393063,17.021259142157696,16.61806868692415,16.332210818860943,16.226634561431794,16.67920270058707,16.624663994520894,16.538808749915535,15.589590765191048,15.206230629180617,14.836721280980008,14.570768683759121,14.237828419303437,13.840000153020823,14.408766865802997,13.823133885360253,13.384737641135114,13.23439911152321,12.915388618328825,8.829949160726413,8.641197765454667,8.218386585167599,9.843252300601803,8.254441558657133,7.387640117545984,7.861519123720597,0.23532078508656473,0.19356780757218867,0.16608208253599316,0.13851380940020047,0.12379386070110468,0.10264633765098927,0.0928771041782289,0.06938006936442707,0.07676854233375492,10.497689346767107,11.80186941837184,12.375238236401003,11.076584450055027,10.928986424668171,12.424568003593883,12.467229285845702,12.063016206754323,11.700500678930501,15.036728137583625,13.812928739789607,15.449759964992213,15.237116280250252,14.419313789046557,15.134413343075256,13.883978602705858,10.489665804394972,10.066567212827039],"returnOnAssets":[null,null,null,null,5.90734764103384,5.799782566874108,6.630208853365037,6.315377652364072,6.666225123484012,6.610050709492341,5.782874023450025,5.777109942563511,5.937352127909559,5.776708400747289,5.014474857904202,4.610487462370255,4.192391857980708,2.7250257616705227,2.2774198940238657,1.8642595779959963,1.7638836055507374,2.3970843773700836,2.638903499934919,2.9523134878170523,2.765585590584082,2.90963952799181,3.2080574148673464,3.0029907018876325,2.5540616472103026,2.4511710847160635,0.6878104902210543,0.7111173860155392,0.3941086248178183,0.5069798697305475,3.00854949999483,15.0791512833654,19.55614614002588,23.418091245819344,7.39775477333247,8.778217419317247,12.895163800504633,5.421790705061638,25.825395393088378,20.317389422569477,21.94513468361473,36.676647369391276,36.282479064748394,36.25861881667923,32.13025587329187,41.69347073655473,27.64980163304894,-0.6577911260938957,-13.92102254982629,-37.65731444007502,-23.17812953229474,-1.363711966914864,-3.474402538000771,-1.3300267737812732,-4.9401634044508596,-2.453828316577494,-12.236302986037312,-6.921957748679243,-17.02610879279146,-19.552064294046566,3.2076298178132587,-6.659155289255025,7.621636259691283,1.7476924351215772,2.1733500764679152],"returnOnEquity":[null,null,null,null,11.459455974060665,10.892690591625984,13.164371649504277,11.385272155727218,12.262901553069737,11.967539011422337,10.83385723336378,10.198538656344487,10.308944734346875,9.984822800408253,8.715759440553493,7.913489731904032,7.107702079351914,4.419021795088432,3.7027676998721164,3.016074787397217,2.8373810371298847,3.7154409354168942,4.0623283774909495,4.509022106394867,4.196282753082608,4.454614705134682,4.837821756852191,4.482431020952729,3.800172837490535,3.6707829834658896,1.0257092039451143,1.0434289206889296,0.5824285723238052,0.7493958896356026,4.436046691024992,21.307593004961255,27.64047993387332,32.954235734284794,10.519983868974407,12.275519982685957,17.87125820531326,7.510212902673363,35.97563426565122,28.312437807734636,30.326602084140042,50.4516335482584,48.65360234209133,48.51930566417101,42.75638287418353,55.184465725231846,36.09094711673485,-0.8946614035719093,-18.841363267569513,-50.62947700835516,-31.136804518377364,-1.9151600140231384,-4.926423338459083,-1.885914039375115,-6.943627290754178,-3.4270499690247402,-17.41255775643344,-9.792444689412754,-24.090656738839357,-27.5143509189038,4.590295953291725,-9.503188116445338,10.837986436471772,2.495066774076729,3.1099240697495563],"revenueGrowth":[null,null,null,null,9.484693913381381,2.265456398911203,7.80228370361542,6.803170409511239,11.54586273252085,9.544008483563093,3.0916245081506366,0.24263038548753002,-2.1617788000766747,-3.4468538238141333,4.289349327517256,2.760360864281064,2.9148430122525992,1.2839459631800443,5.019170442662957,1.921152691614969,2.1892252046449734,5.048505246485835,-0.730169266511782,-7.166699391321418,-5.719076005961254,-11.421032793064455,-4.613841524573726,-0.33840947546531774,2.1142066785220237,8.23404255319149,0.1577287066246047,6.133276740237692,-2.3413312693498445,4.993119716925487,8.713910761154864,10.27794441111778,14.107390529027143,2.0595394120951127,-0.7081924995976152,0.453309156844961,-0.5730161486369179,2.843514951385062,1.231966283028041,3.1768953068592065,-6.234718826405872,15.46557260078487,26.469175340272223,27.1518544436669,33.33954181411809,15.402440908388693,-7.217016966320589,-3.6736378646120005,-3.4641709735996673,-8.862115127175363,-0.34115720524017235,-3.3280959862876713,-1.446968600781362,-7.153349001175091,-6.723264411885522,-9.751773049645385,-6.254588166201735,2.7843695617782105,-2.0111567821491483,-4.158480681074006,2.0516836335160438,0.507926735416353,3.850187265917593,1.1445165698667603,-0.09208103130755596]}},"filings":[{"accn":"0000012208-19-000014","filed":"2019-04-01","form":"10-K"},{"accn":"0000012208-20-000012","filed":"2020-03-02","form":"10-K"},{"accn":"0000012208-21-000012","filed":"2021-02-16","form":"10-K"},{"accn":"0000012208-22-000011","filed":"2022-02-11","form":"10-K"},{"accn":"0000012208-23-000031","filed":"2023-02-17","form":"10-K"},{"accn":"0000012208-24-000013","filed":"2024-02-16","form":"10-K"},{"accn":"0000012208-25-000007","filed":"2025-02-14","form":"10-K"},{"accn":"0000012208-26-000010","filed":"2026-02-13","form":"10-K"},{"accn":"0000012208-26-000035","filed":"2026-04-30","form":"10-Q"},{"accn":"0000012208-26-000048","filed":"2026-08-04","form":"10-Q"},{"accn":"0000012208-25-000077","filed":"2025-10-29","form":"10-Q"},{"accn":"0000012208-10-000097","filed":"2010-08-06","form":"10-Q"},{"accn":"0000012208-10-000123","filed":"2010-11-09","form":"10-Q"},{"accn":"0000012208-12-000008","filed":"2012-02-29","form":"10-K"},{"accn":"0000012208-13-000007","filed":"2013-03-18","form":"10-K"},{"accn":"0000012208-14-000020","filed":"2014-03-18","form":"10-K"},{"accn":"0000012208-13-000017","filed":"2013-05-10","form":"10-Q"},{"accn":"0000012208-13-000024","filed":"2013-08-08","form":"10-Q"},{"accn":"0000012208-13-000042","filed":"2013-11-12","form":"10-Q"},{"accn":"0000012208-15-000012","filed":"2015-03-02","form":"10-K"},{"accn":"0000012208-16-000053","filed":"2016-02-29","form":"10-K"},{"accn":"0000012208-17-000012","filed":"2017-03-01","form":"10-K"},{"accn":"0000012208-18-000014","filed":"2018-04-16","form":"10-K"},{"accn":"0000012208-21-000024","filed":"2021-04-30","form":"10-Q"},{"accn":"0000012208-21-000039","filed":"2021-07-30","form":"10-Q"},{"accn":"0000012208-21-000050","filed":"2021-10-29","form":"10-Q"},{"accn":"0001628280-18-010896","filed":"2018-08-09","form":"10-Q"},{"accn":"0000012208-18-000048","filed":"2018-11-05","form":"10-Q"},{"accn":"0000012208-19-000044","filed":"2019-05-10","form":"10-Q"},{"accn":"0000012208-19-000054","filed":"2019-08-06","form":"10-Q"},{"accn":"0001628280-19-013083","filed":"2019-11-01","form":"10-Q"},{"accn":"0000012208-20-000022","filed":"2020-05-08","form":"10-Q"},{"accn":"0000012208-20-000039","filed":"2020-07-31","form":"10-Q"},{"accn":"0000012208-20-000055","filed":"2020-10-30","form":"10-Q"},{"accn":"0000012208-22-000026","filed":"2022-04-29","form":"10-Q"},{"accn":"0000012208-22-000046","filed":"2022-07-29","form":"10-Q"},{"accn":"0000012208-22-000071","filed":"2022-10-28","form":"10-Q"},{"accn":"0000012208-23-000047","filed":"2023-05-05","form":"10-Q"},{"accn":"0000012208-23-000063","filed":"2023-08-04","form":"10-Q"},{"accn":"0000012208-23-000072","filed":"2023-10-27","form":"10-Q"},{"accn":"0000012208-24-000039","filed":"2024-05-08","form":"10-Q"},{"accn":"0000012208-24-000052","filed":"2024-08-02","form":"10-Q"},{"accn":"0000012208-24-000063","filed":"2024-10-31","form":"10-Q"},{"accn":"0000012208-25-000026","filed":"2025-05-01","form":"10-Q"},{"accn":"0000012208-25-000052","filed":"2025-07-31","form":"10-Q"},{"accn":"0000012208-11-000046","filed":"2011-05-06","form":"10-Q"},{"accn":"0000012208-11-000059","filed":"2011-08-04","form":"10-Q"},{"accn":"0000012208-11-000070","filed":"2011-11-03","form":"10-Q"},{"accn":"0000012208-12-000021","filed":"2012-05-10","form":"10-Q"},{"accn":"0000012208-12-000037","filed":"2012-08-09","form":"10-Q"},{"accn":"0000012208-12-000045","filed":"2012-11-08","form":"10-Q"},{"accn":"0000012208-14-000038","filed":"2014-05-08","form":"10-Q"},{"accn":"0000012208-14-000055","filed":"2014-08-06","form":"10-Q"},{"accn":"0000012208-14-000074","filed":"2014-11-07","form":"10-Q"},{"accn":"0000012208-15-000024","filed":"2015-05-06","form":"10-Q"},{"accn":"0000012208-15-000036","filed":"2015-08-07","form":"10-Q"},{"accn":"0000012208-15-000044","filed":"2015-11-05","form":"10-Q"},{"accn":"0000012208-16-000067","filed":"2016-05-06","form":"10-Q"},{"accn":"0000012208-16-000081","filed":"2016-08-05","form":"10-Q"},{"accn":"0000012208-16-000090","filed":"2016-11-02","form":"10-Q"},{"accn":"0000012208-18-000034","filed":"2018-05-10","form":"10-Q"},{"accn":"0000012208-17-000028","filed":"2017-05-09","form":"10-Q"},{"accn":"0000012208-17-000041","filed":"2017-08-07","form":"10-Q"},{"accn":"0000012208-17-000062","filed":"2017-11-09","form":"10-Q"},{"accn":"0000012208-11-000016","filed":"2011-02-28","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2068172000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2068172000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":500100000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":500100000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":504700000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":504700000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":534100000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":534100000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":621300000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":621300000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2160153000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":2160153000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":551500000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":551500000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":575900000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":575900000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":545100000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":545100000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":616900000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":616900000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2289415000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2289415000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":554000000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":554000000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":572600000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":572600000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":560600000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":560600000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":624500000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":624500000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2311659000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2311659000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":571600000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":571600000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":536900000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":536900000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":647300000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":647300000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":789800000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":789800000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2545626000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":2545626000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":726800000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":726800000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":715900000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":715900000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":747000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":747000000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":732800000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":732800000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2922545000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":2922545000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":700100000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":700100000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":691100000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":691100000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":680800000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":680800000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":730300000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":730300000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2802200000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":2802200000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":676800000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":676800000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":681100000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":681100000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":632100000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":632100000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":681200000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":681200000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2671200000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":2671200000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":610800000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":610800000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":638500000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":638500000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":649700000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":649700000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":667500000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":667500000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2566500000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":2566500000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2583200000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":2583200000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":585400000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":651600000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":653000000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2583200000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1890000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":693200000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":592100000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":651000000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":427183000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":461055000},"#44":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1784244000},"#45":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1289171000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":495073000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1784244000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":454200000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":467700000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":471500000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":533700000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1927118000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":485100000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":521700000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":516500000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":550200000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2073529000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":486277000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":510422000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":498697000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":573800000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2069235000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":499700000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":525300000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":505100000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":602600000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2132694000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":509300000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":536800000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":530600000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":598200000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2175044000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":472800000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":506100000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":470000000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":570600000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2019441000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":471200000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":516800000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":508700000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":571500000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":254276000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":243892000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":279952000},"#46":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1107739000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":778120000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":329619000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1107739000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":929744000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":231291000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":235133000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":972450000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":696412000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":276038000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":972450000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":249316000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":274244000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":258422000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1066264000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":781982000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":284282000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1066264000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":242217000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":264850000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":253607000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1054663000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":760674000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":293989000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1054663000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":326169000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":314333000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":309614000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1284449000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":950116000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":334333000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1284449000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":297427000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":296068000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":308233000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1234900000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":901728000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":333172000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1234900000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":314427000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":318627000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":296441000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1244300000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":929495000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":314805000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1244300000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":284900000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":283400000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":293800000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1187600000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":862000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":325600000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1187600000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":279400000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":306300000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":309600000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1243300000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":895300000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":348000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1243300000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":282700000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":305200000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":185221000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":200545000},"#64":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":784401000},"#65":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":557797000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":226604000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":784401000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":197107000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":199354000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":205172000},"#66":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":835630000},"#67":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":601633000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":233997000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":835630000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":207510000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":228520000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":220338000},"#68":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":894700000},"#69":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":656368000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":238332000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":894700000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":207695000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":222522000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":224927000},"#70":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":914077000},"#71":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":654784000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":259293000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":914077000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":228260000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":225220000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":220850000},"#72":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":954216000},"#73":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":674330000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":279886000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":954216000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":234055000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":239590000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":242068000},"#74":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":996527000},"#75":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":715713000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":280814000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":996527000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":202715000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":226505000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":206509000},"#76":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":897771000},"#77":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":635729000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":262042000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":897771000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":207200000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":236600000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":229200000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":257100000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":229988000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":241962000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":260510000},"#78":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":999843000},"#79":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":731374000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":268469000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":999843000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":257100000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":268300000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":266300000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":299700000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1091488000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":277600000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":293100000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":296200000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":311000000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1178829000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":278582000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":287900000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":273770000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":314100000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1155158000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":271400000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":300100000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":284200000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":322700000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1178478000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":275300000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":297200000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":288600000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":317400000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1178517000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":270100000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":279600000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":263500000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":308500000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1121670000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":264000000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":280200000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":279500000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":314400000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1138428000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":270100000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":273400000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":299000000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":345200000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1187703000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":302200000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":301700000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":286700000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":332600000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1223151000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":311800000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":307800000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":307000000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":330400000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1256996000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":317400000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":293000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":367300000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":460100000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1437887000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":400500000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":401100000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":436500000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":399900000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1638096000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":402600000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":395000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":372600000},"grossProfit@2022Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":397100000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1567300000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":362400000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":362500000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":335700000},"grossProfit@2023Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":366300000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1426900000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":325900000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":355100000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":355900000},"grossProfit@2024Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":342000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1378900000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":306000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":345300000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":343400000},"#80":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1339900000},"#81":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":994700000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":345200000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1339900000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":309400000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":345800000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":143670000},"#83":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":42407000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83"}],"rule":"component-sum","value":186077000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":153623000},"#85":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":39516000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":193139000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":601468000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":437606000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":163862000},"#89":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":163585000},"#90":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":119075000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":44510000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#91"}],"rule":"component-sum","value":208372000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#89"}],"rule":"component-sum","value":765053000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":153617000},"#93":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":40263000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":193880000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":156270000},"#95":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":43862000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":200132000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":148654000},"#97":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":42874000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":191528000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":635213000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":458541000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":176672000},"#101":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":172266000},"#102":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":126999000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":45267000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#103"}],"rule":"component-sum","value":221939000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":33700000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":841179000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":167763000},"#106":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":42730000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":210493000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":176740000},"#108":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":48210000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9300000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":234250000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":176867000},"#111":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":45387000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":9600000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":231854000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":695984000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":521370000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":174614000},"#116":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":177604000},"#117":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":136327000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":41277000},"#119":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39100000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":27700000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":11400000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118"},{"ref":"#121"}],"rule":"component-sum","value":227291000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":912688000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":171293000},"#123":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52923000},"#124":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10800000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":235016000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":162256000},"#126":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":52336000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10700000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":225292000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":160134000},"#129":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":47795000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10700000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":218629000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":681778000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":492913000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":188865000},"#134":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":209204000},"#135":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":150637000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":58567000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":42800000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":32200000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":10600000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#136"},{"ref":"#139"}],"rule":"component-sum","value":258032000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#134"},{"ref":"#137"}],"rule":"component-sum","value":933782000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":185917000},"#141":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":50343000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":11100000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":247360000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":195331000},"#144":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":51841000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":11100000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":258272000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":202238000},"#147":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52920000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":11100000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":266258000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":798070000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":583486000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":214584000},"#152":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":210952000},"#153":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":155104000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":55848000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45000000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":33500000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":11500000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154"},{"ref":"#157"}],"rule":"component-sum","value":281932000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152"},{"ref":"#155"}],"rule":"component-sum","value":1054022000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":202275000},"#159":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":52543000},"#160":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10900000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":265718000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":195838000},"#162":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":55717000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11000000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"},{"ref":"#163"}],"rule":"component-sum","value":262555000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":202550000},"#165":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":52786000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10900000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"},{"ref":"#166"}],"rule":"component-sum","value":266236000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":808200000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":600663000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":207537000},"#170":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":220333000},"#171":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":161046000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":59287000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":47800000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":32800000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#172"},{"ref":"#175"}],"rule":"component-sum","value":281824000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#170"},{"ref":"#173"}],"rule":"component-sum","value":1076333000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":188555000},"#177":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47202000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9200000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":244957000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":192845000},"#180":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":46547000},"#181":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":9300000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":248692000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":187445000},"#183":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":43336000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9200000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":239981000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":761990000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":568845000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":193145000},"#188":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":192972000},"#189":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":137085000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":55887000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":36500000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":27700000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190"},{"ref":"#193"}],"rule":"component-sum","value":257832000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#188"},{"ref":"#191"}],"rule":"component-sum","value":991462000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":189700000},"#195":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48600000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9400000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":247700000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":205500000},"#198":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":49800000},"#199":{"kind":"filed","concept":"RestructuringCharges","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":11700000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9600000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"},{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":276600000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":201500000},"#202":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":49900000},"#203":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-200000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9500000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202"},{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":260700000},"#205":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":220000000},"#206":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":57600000},"#207":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12500000},"#208":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":11500000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":35200000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":28500000},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":6700000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"},{"ref":"#209"},{"ref":"#212"}],"rule":"component-sum","value":285300000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":814697000},"#214":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":205708000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"},{"ref":"#207"},{"ref":"#210"}],"rule":"component-sum","value":1068105000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":194402000},"#216":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":49452000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6900000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":250754000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":212489000},"#219":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":62587000},"#220":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":8700000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"},{"ref":"#220"}],"rule":"component-sum","value":283776000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":198169000},"#222":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":62077000},"#223":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7800000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":268046000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":202300000},"#225":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":76100000},"#226":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":30800000},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":23400000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":7400000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"},{"ref":"#228"}],"rule":"component-sum","value":285800000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":806790000},"#230":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":250157000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#226"}],"rule":"component-sum","value":1087747000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":209130000},"#232":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":49427000},"#233":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7400000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":265957000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":210425000},"#235":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":47450000},"#236":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7400000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"},{"ref":"#236"}],"rule":"component-sum","value":265275000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":201196000},"#238":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":49245000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":7000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":257441000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":834783000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":620751000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":214032000},"#243":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":199196000},"#244":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":146122000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":53074000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":28300000},"#247":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":21800000},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":6500000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#245"},{"ref":"#248"}],"rule":"component-sum","value":273606000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#243"},{"ref":"#246"}],"rule":"component-sum","value":1062279000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":207581000},"#250":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":47575000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5500000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":260656000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":201257000},"#253":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":50122000},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5600000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":256979000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":201622000},"#256":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":47944000},"#257":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":255566000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":824625000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":610460000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":214165000},"#261":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":202710000},"#262":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":145641000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":57069000},"#264":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":23500000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":17100000},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":6400000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#263"},{"ref":"#266"}],"rule":"component-sum","value":277634000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#261"},{"ref":"#264"}],"rule":"component-sum","value":1050835000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":193692000},"#268":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":49303000},"#269":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5900000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":248895000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":189262000},"#271":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":51984000},"#272":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":7200000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":248446000},"#273":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":198165000},"#274":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":59546000},"#275":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7200000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":264911000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":798798000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":581119000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":217679000},"#279":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":217763000},"#280":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":160833000},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":56930000},"#282":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":27500000},"#283":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":20300000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":7200000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#281"},{"ref":"#284"}],"rule":"component-sum","value":281809000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#279"},{"ref":"#282"}],"rule":"component-sum","value":1044061000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":225853000},"#286":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":73912000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7200000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":306965000},"#288":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":213425000},"#289":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":63391000},"#290":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7200000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":284016000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":216150000},"#292":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":64481000},"#293":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7300000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":287931000},"#294":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":877122000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":655428000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":221694000},"#297":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":260638000},"#298":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":201784000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":58854000},"#300":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28400000},"#301":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21700000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":6700000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#299"},{"ref":"#302"}],"rule":"component-sum","value":287248000},"#303":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":75600000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297"},{"ref":"#303"},{"ref":"#300"}],"rule":"component-sum","value":1241760000},"#304":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":196692000},"#305":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59535000},"#306":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6300000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":262527000},"#307":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":207793000},"#308":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":64346000},"#309":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6300000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":278439000},"#310":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":211113000},"#311":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":66808000},"#312":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6200000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":284121000},"#313":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":827800000},"#314":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":615598000},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":212202000},"#316":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":256900000},"#317":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":190689000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":66211000},"#319":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24900000},"#320":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18800000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":6100000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#318"},{"ref":"#321"}],"rule":"component-sum","value":284513000},"#322":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#316"},{"ref":"#322"},{"ref":"#319"}],"rule":"component-sum","value":1109600000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":225553000},"#324":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74951000},"#325":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":306504000},"#326":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":207824000},"#327":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":65042000},"#328":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5900000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"},{"ref":"#328"}],"rule":"component-sum","value":278766000},"#329":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":201199000},"#330":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":43535000},"#331":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6200000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":250934000},"#332":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":841700000},"#333":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":634576000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":207124000},"#335":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":247400000},"#336":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":183528000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":63872000},"#338":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":23800000},"#339":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":18100000},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":5700000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#337"},{"ref":"#340"}],"rule":"component-sum","value":276696000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#335"},{"ref":"#338"}],"rule":"component-sum","value":1112900000},"#341":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":214900000},"#342":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66400000},"#343":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5500000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":286800000},"#344":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":194700000},"#345":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":58900000},"#346":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5300000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"},{"ref":"#346"}],"rule":"component-sum","value":258900000},"#347":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":200400000},"#348":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":91000000},"#349":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5300000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":296700000},"#350":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":814000000},"#351":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":610000000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":204000000},"#353":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":295900000},"#354":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":216300000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":79600000},"#356":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21200000},"#357":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":16100000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":5100000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#355"},{"ref":"#358"}],"rule":"component-sum","value":288700000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#353"},{"ref":"#356"}],"rule":"component-sum","value":1131100000},"#359":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":208800000},"#360":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73500000},"#361":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":287300000},"#362":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":207700000},"#363":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60500000},"#364":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5200000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":273400000},"#365":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":206800000},"#366":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":71300000},"#367":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":7300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":285400000},"#368":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":844300000},"#369":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":623300000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":221000000},"#371":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":275600000},"#372":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":205300000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":70300000},"#374":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23800000},"#375":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":17500000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":6300000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#373"},{"ref":"#376"}],"rule":"component-sum","value":297600000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#371"},{"ref":"#374"}],"rule":"component-sum","value":1143700000},"#377":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":212400000},"#378":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":62900000},"#379":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5900000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":281200000},"#380":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":212000000},"#381":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":61200000},"#382":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":279200000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":55885000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":67371000},"#383":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":230988000},"#384":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":174693000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":56295000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":230988000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":63247000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":68176000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":74802000},"#385":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":284009000},"#386":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":206225000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":77784000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":284009000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":67118000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":68186000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":73922000},"#387":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":305241000},"#388":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":209226000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":96015000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":305241000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":54366000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":73308000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":65841000},"#389":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":264176000},"#390":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":197062000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":67114000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":264176000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35152000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":52929000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":29058000},"#391":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":169456000},"#392":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":117139000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":52317000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":169456000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":20471000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":45687000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":33240000},"#393":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":149984000},"#394":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":99398000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":50586000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":149984000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":34349000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":40205000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":32671000},"#395":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":166708000},"#396":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":107225000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":59483000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":166708000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20200000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":26900000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":22700000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-28200000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":55718000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":26209000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-1701000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":38762000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":45900000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":119250000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":43646000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43792000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":36275000},"#397":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-103341000},"#398":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":123713000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":-227054000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-103341000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":56606000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":56390000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":57460000},"#399":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":229661000},"#400":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":170456000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":59205000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":229661000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":74373000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":51742000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":109600000},"#401":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":421326000},"#402":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":235715000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":185611000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":421326000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":100862000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":124782000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":156804000},"#403":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":500336000},"#404":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":382448000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":117888000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":500336000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":146408000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":122892000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":94646000},"#405":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":482600000},"#406":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":363946000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":118654000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":482600000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":61913000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":89617000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":90949000},"#407":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":337800000},"#408":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":242479000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":95321000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":337800000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":44600000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":101500000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":64500000},"#409":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":269000000},"#410":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":210700000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":58300000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":269000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23700000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":77100000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":65300000},"#411":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":47200000},"#412":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166100000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":-118900000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":47200000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":34100000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":72600000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2261081000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1684461000},"#413":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4918007000},"#414":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3829105000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":1088902000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4918007000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1297203000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1156775000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5022226000},"#415":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5449055000},"#416":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7476204000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":-2027149000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5449055000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-4368032000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-1220205000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-207318000},"#417":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-4704200000},"#418":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-5795555000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":1091355000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-4704200000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":84829000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-1500427000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":137102000},"#419":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-850100000},"#420":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-1278496000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":428396000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-850100000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":491100000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-2786300000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":861600000},"#421":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-2342500000},"#422":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1433600000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":-908900000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-2342500000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83400000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":414000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-431100000},"#423":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":995500000},"#424":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":66300000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":929200000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":995500000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-689800000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":542100000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":49274000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":51220000},"#425":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":185832000},"#426":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":143739000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":42093000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":185832000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":49819000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":55354000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":57909000},"#427":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":220283000},"#428":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":163082000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":57201000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":220283000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48261000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":57819000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":55773000},"#429":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":245847000},"#430":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":161853000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":83994000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":245847000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":46179000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":66019000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":55003000},"#431":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":229907000},"#432":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":170748000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":59159000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":229907000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24047000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":49044000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-5216000},"#433":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":112385000},"#434":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":67875000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":44510000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":112385000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14538000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":48797000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22476000},"#435":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":131557000},"#436":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":85811000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":45746000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":131557000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26694000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":39540000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":25415000},"#437":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":145847000},"#438":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":91649000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":54198000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":145847000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20195000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":26864000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":22688000},"#439":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":41560000},"#440":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":69747000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":-28187000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":41560000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":20147000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1120000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":30588000},"#441":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":97805000},"#442":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":51855000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":45950000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":97805000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":863689000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":340086000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":350131000},"#443":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":512659000},"#444":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1553906000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":-1041247000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":512659000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1127266000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":769601000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-335216000},"#445":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2261081000},"#446":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1561651000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":699430000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":898699000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1245945000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":10367000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":14487000},"#447":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":47024000},"#448":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":32661000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":14363000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":47024000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":14444000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14325000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":14400000},"#449":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":63717000},"#450":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":43169000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":20548000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":63717000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":16766000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":12041000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":12341000},"#451":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":53135000},"#452":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":41148000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":11987000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":53135000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13196000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":12401000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11901000},"#453":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":51112000},"#454":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":37498000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":13614000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":51112000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10977000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":11664000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":31611000},"#455":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":61271000},"#456":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":54252000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":7019000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":61271000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3857000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":5564000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":7710000},"#457":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22131000},"#458":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":17131000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22131000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5002000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4834000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5822000},"#459":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":21692000},"#460":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":15658000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":6034000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":21692000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5580000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5632000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":5634000},"#461":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":23380000},"#462":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":16846000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":6534000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":23380000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5316000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6045000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5872000},"#463":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23014000},"#464":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":17233000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":5781000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23014000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5782000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":5977000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6064000},"#465":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23962000},"#466":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17823000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":6139000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23962000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5986000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5841000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5525000},"#467":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":23416000},"#468":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":17352000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":6064000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":23416000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5690000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5740000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5728000},"#469":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21861000},"#470":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":17158000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":4703000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21861000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":398000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":363000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":426000},"#471":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1551000},"#472":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1187000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":364000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1551000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4048000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":10720000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":11663000},"#473":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":38100000},"#474":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":26431000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":11669000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":38100000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12337000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":12343000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":12398000},"#475":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":49400000},"#476":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":37078000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":12322000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":49400000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12300000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12300000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":12100000},"#477":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":48900000},"#478":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":36700000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":12200000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":48900000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":12600000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12300000},"#479":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":49000000},"#480":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":36900000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":12100000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":49000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":12300000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":12100000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":37969000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":38524000},"#481":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":144620000},"#482":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":106758000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":37862000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":144620000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":34900000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":38000000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":44800000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":67900000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":185490000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":33000000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":40000000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":45900000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":59200000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":179013000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31005000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":48343000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":42633000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":42000000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":165477000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":20200000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":34600000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-7100000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":30100000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":77790000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6700000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":31600000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11500000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":39000000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":88845000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17800000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":28400000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17400000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":49500000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":109239000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16600000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":17100000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-18700000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12400000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22100000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":82700000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":122249000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":656800000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":268000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":269300000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-828500000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":365614000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":865200000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":598800000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-258800000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":553500000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1758675000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":685900000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":966400000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1314800000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":839200000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3814229000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":980000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":916800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3929600000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":-1572200000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4254257000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-3367300000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-925100000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-162800000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":827700000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-3627500000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":69000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-1162300000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":106300000},"netIncome@2023Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":349700000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-637300000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":383900000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-2165500000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":653200000},"netIncome@2024Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":-715800000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1844200000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":64000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":317800000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-341900000},"#483":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":759900000},"#484":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":39900000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":720000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":759900000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-527100000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":371400000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":1.37},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":1.38},"#485":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":5.2},"#486":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":27828000},"#487":{"kind":"computed","op":"product","terms":[{"ref":"#485"},{"ref":"#486"}],"value":144705600},"#488":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":3.85},"#489":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":27749000},"#490":{"kind":"computed","op":"product","terms":[{"ref":"#488"},{"ref":"#489"}],"value":106833650},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#490","weight":-1}],"value":37871950},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#486","weight":4},{"ref":"#489","weight":-3}],"rule":"unaverage-quarter","value":28065000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"per-share-quarter","value":1.3494370212007838},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":5.2},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":1.24},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":1.35},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":1.59},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":2.41},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":6.59},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.16},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.41},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.61},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":2.08},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":6.29},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.09},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.69},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.49},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":1.46},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":5.78},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.7},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.2},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.25},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":1.04},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.69},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.23},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.09},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.39},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":1.34},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":3.05},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.61},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.97},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.59},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":1.68},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":3.71},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.37},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.56},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.58},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.63},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.88},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.41},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.17},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.73},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":2.75},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":4.07},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":21.77},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":8.87},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":8.89},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-27.73},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":12.1},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":28.74},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":19.86},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-8.68},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":18.31},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":58.27},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":22.72},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":32.15},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":43.64},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":27.81},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":126.47},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":32.46},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":30.41},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":130.02},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":-52.54},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":140.83},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-112.5},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-31.05},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-5.48},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":27.78},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-121.79},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.32},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-39.59},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":3.64},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":12.14},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-21.82},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":13.45},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-76.26},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":23.34},"dilutedEps@2024Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-10-01","end":"2024-12-31","value":-25.57},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-65.36},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.29},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":11.67},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-12.7},"#493":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":27.85},"#494":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":27281000},"#495":{"kind":"computed","op":"product","terms":[{"ref":"#493"},{"ref":"#494"}],"value":759775850},"#496":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.46},"#497":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":27369000},"#498":{"kind":"computed","op":"product","terms":[{"ref":"#496"},{"ref":"#497"}],"value":39958740},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#498","weight":-1}],"value":719817110},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#494","weight":4},{"ref":"#497","weight":-3}],"rule":"unaverage-quarter","value":27017000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#500"}],"rule":"per-share-quarter","value":26.64311766665433},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":27.85},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-19.55},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":13.85},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2009-06-30","value":533474000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2009-09-30","value":554179000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2009-12-31","value":649938000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2009-12-31","value":649938000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-03-31","value":598134000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-06-30","value":614223000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2010-09-30","value":630640000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2010-12-31","value":906551000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2010-12-31","value":906551000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2011-03-31","value":627908000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-06-30","value":670301000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2011-09-30","value":671028000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2011-12-31","value":574231000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2011-12-31","value":574231000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2012-03-31","value":533812000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-06-30","value":456487000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2012-09-30","value":426457000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":463388000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":463388000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-03-31","value":368629000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2013-06-30","value":366999000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2013-09-30","value":291793000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-12-31","value":331551000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-12-31","value":331551000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-03-31","value":364507000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-06-30","value":384670000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-09-30","value":424593000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2014-12-31","value":413251000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2014-12-31","value":413251000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-03-31","value":425728000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2015-06-30","value":450133000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2015-09-30","value":507329000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":457549000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":457549000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2016-03-31","value":418651000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-06-30","value":418651000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2016-09-30","value":417939000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":456264000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":456264000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-03-31","value":291663000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-06-30","value":321584000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-09-30","value":328894000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":383824000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":383824000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-03-31","value":407272000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-06-30","value":403006000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2018-09-30","value":434517000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":431526000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":431526000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-03-31","value":455890000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-06-30","value":580684000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-09-30","value":561071000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-12-31","value":660672000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-12-31","value":660672000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2020-03-31","value":603551000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2020-06-30","value":607584000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2020-09-30","value":840325000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-12-31","value":662205000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-12-31","value":662205000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2021-03-31","value":673470000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2021-06-30","value":732836000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-09-30","value":859902000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":470783000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":470783000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2022-03-31","value":802316000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2022-06-30","value":596584000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2022-09-30","value":517943000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-12-31","value":434200000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-12-31","value":434200000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2023-03-31","value":464136000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2023-06-30","value":390001000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2023-09-30","value":457850000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":403800000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":403800000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2024-03-31","value":433300000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2024-06-30","value":406900000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2024-09-30","value":410400000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-12-31","value":488100000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-12-31","value":488100000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-03-31","value":521400000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-06-30","value":369300000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-09-30","value":395800000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":529800000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":529800000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2026-03-31","value":507200000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-06-30","value":517000000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1562674000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1562674000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2010-06-30","value":1555827000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2010-09-30","value":1651709000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2010-12-31","value":1975346000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2010-12-31","value":1975346000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":1797310000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":1889656000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":1877703000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2011-12-31","value":1798155000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2011-12-31","value":1798155000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2012-03-31","value":1817448000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-06-30","value":1811072000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2012-09-30","value":1845441000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2012-12-31","value":1936682000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2012-12-31","value":1936682000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-03-31","value":1865180000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2013-06-30","value":1903036000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-09-30","value":1674543000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2013-12-31","value":1757479000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2013-12-31","value":1757479000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-03-31","value":1766810000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2014-06-30","value":1767494000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-09-30","value":1764445000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1716367000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1716367000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":1701844000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-06-30","value":1741928000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2015-09-30","value":1794416000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":1777596000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":1777596000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-03-31","value":1775264000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2016-06-30","value":1805688000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2016-09-30","value":1850103000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":1844524000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":1844524000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2017-03-31","value":1732571000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2017-06-30","value":1826528000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2017-09-30","value":1892451000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1976649000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1976649000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":1977116000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":1992334000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":2034197000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2023478000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2023478000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":2031643000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":2087940000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":2047632000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2180155000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2180155000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":2082587000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":2132584000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":2323861000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":2139835000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":2139835000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2021-03-31","value":2175317000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2021-06-30","value":2289093000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2021-09-30","value":2466286000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1990479000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1990479000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2022-03-31","value":3303421000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2022-06-30","value":3249697000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2022-09-30","value":3140155000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":3157976000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":3157976000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2023-03-31","value":3277252000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":3138866000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2023-09-30","value":3146770000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":3048300000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":3048300000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2024-03-31","value":3060936000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2024-06-30","value":3056254000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2024-09-30","value":3055620000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":3030300000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":3030300000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2025-03-31","value":3036600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-06-30","value":2811100000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-09-30","value":2842000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":2906200000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":2906200000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2026-03-31","value":2942100000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":3020500000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":2535853000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":2535853000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2010-06-30","value":2527124000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2010-09-30","value":2682204000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2010-12-31","value":3062764000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2010-12-31","value":3062764000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-03-31","value":2908773000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-06-30","value":3044245000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2011-09-30","value":2969795000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2011-12-31","value":3096803000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2011-12-31","value":3096803000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-03-31","value":3187874000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-06-30","value":3168895000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-09-30","value":3303016000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2012-12-31","value":3443503000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2012-12-31","value":3443503000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-03-31","value":3456803000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2013-06-30","value":3482821000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-09-30","value":3280408000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-12-31","value":3388790000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-12-31","value":3388790000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-03-31","value":3441378000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-06-30","value":3467751000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2014-09-30","value":3386024000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":3341278000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":3341278000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-03-31","value":3326196000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-06-30","value":3525343000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-09-30","value":3666396000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":3709718000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":3709718000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-03-31","value":3753413000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-06-30","value":3874635000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2016-09-30","value":4019726000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-12-31","value":3850504000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-12-31","value":3850504000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2017-03-31","value":3952769000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2017-06-30","value":4143459000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2017-09-30","value":4185728000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4273012000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4273012000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-03-31","value":6214912000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":6386223000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":6718662000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":5611068000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":5611068000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":6862914000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-06-30","value":7646945000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-09-30","value":7177116000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":8008859000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":8008859000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-03-31","value":8684359000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-06-30","value":10097307000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-09-30","value":12020931000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":12972618000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":12972618000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-03-31","value":13933160000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2021-06-30","value":15117556000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2021-09-30","value":19953380000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":17799393000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":17799393000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2022-03-31","value":14373698000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2022-06-30","value":12682126000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2022-09-30","value":12058462000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-12-31","value":13501666000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-12-31","value":13501666000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2023-03-31","value":13667414000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2023-06-30","value":11978229000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2023-09-30","value":11895943000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":12299100000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":12299100000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2024-03-31","value":12609893000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2024-06-30","value":9688446000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2024-09-30","value":10603472000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-12-31","value":9364100000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-12-31","value":9364100000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2025-03-31","value":9526900000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-06-30","value":10214100000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-09-30","value":9696400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":10576500000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":10576500000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2026-03-31","value":9790000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-06-30","value":10252000000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":419972000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":419972000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2010-06-30","value":389495000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2010-09-30","value":410694000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2010-12-31","value":666627000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2010-12-31","value":666627000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":427591000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":442844000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":415326000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2011-12-31","value":459115000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2011-12-31","value":459115000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2012-03-31","value":444080000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-06-30","value":417184000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2012-09-30","value":433666000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2012-12-31","value":472400000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2012-12-31","value":472400000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-03-31","value":446740000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2013-06-30","value":431244000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-09-30","value":462885000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2013-12-31","value":487472000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2013-12-31","value":487472000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-03-31","value":481251000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2014-06-30","value":480248000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-09-30","value":503783000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":446761000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":446761000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":416882000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-06-30","value":403894000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2015-09-30","value":435235000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":441351000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":441351000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-03-31","value":400888000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2016-06-30","value":410405000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2016-09-30","value":442718000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":471322000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":471322000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2017-03-31","value":407504000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2017-06-30","value":455110000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2017-09-30","value":466456000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":502696000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":502696000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":456198000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":442421000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":453159000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":450795000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":450795000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":444306000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":445977000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":434040000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":905495000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":905495000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":869254000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":926895000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":986657000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":631536000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":631536000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2021-03-31","value":609892000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2021-06-30","value":587052000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2021-09-30","value":649916000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":680938000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":680938000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2022-03-31","value":648331000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2022-06-30","value":613714000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2022-09-30","value":570677000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":568708000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":568708000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2023-03-31","value":589623000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":581982000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2023-09-30","value":558176000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":522800000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":522800000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2024-03-31","value":466154000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2024-06-30","value":486961000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2024-09-30","value":497943000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":467800000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":467800000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2025-03-31","value":506600000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-06-30","value":548900000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-09-30","value":522300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":517000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":517000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2026-03-31","value":917000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":961300000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2009-12-31","value":1256640000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2009-12-31","value":1256640000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2010-06-30","value":1224392000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2010-09-30","value":1254072000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2010-12-31","value":1522245000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2010-12-31","value":1522245000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2011-03-31","value":1295285000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2011-06-30","value":1318330000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2011-09-30","value":1276149000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2011-12-31","value":1352421000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2011-12-31","value":1352421000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2012-03-31","value":1347828000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2012-06-30","value":1316403000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2012-09-30","value":1367534000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2012-12-31","value":1427963000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2012-12-31","value":1427963000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2013-03-31","value":1425586000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2013-06-30","value":1411879000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2013-09-30","value":1156168000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2013-12-31","value":1202068000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2013-12-31","value":1202068000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-03-31","value":1208775000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-06-30","value":1217807000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2014-09-30","value":1209294000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":1156123000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":1156123000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-03-31","value":1127683000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2015-06-30","value":1166446000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2015-09-30","value":1236667000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2015-12-31","value":1219215000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2015-12-31","value":1219215000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-03-31","value":1208964000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2016-06-30","value":1260074000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2016-09-30","value":1317035000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2016-12-31","value":1271344000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2016-12-31","value":1271344000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2017-03-31","value":1245303000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2017-06-30","value":1332462000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2017-09-30","value":1337281000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1342762000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1342762000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2018-03-31","value":1726821000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-06-30","value":1747277000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-09-30","value":1818181000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1590737000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1590737000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-03-31","value":1999059000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2019-06-30","value":2160135000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-09-30","value":2045924000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":2253802000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":2253802000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-03-31","value":2391280000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-06-30","value":2743905000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2020-09-30","value":3195786000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":3092678000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":3092678000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2021-03-31","value":3324101000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2021-06-30","value":3522676000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2021-09-30","value":4621002000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":4114157000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":4114157000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2022-03-31","value":4190782000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2022-06-30","value":3759529000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2022-09-30","value":3604857000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":3886414000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":3886414000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2023-03-31","value":3903698000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2023-06-30","value":3531336000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2023-09-30","value":3479745000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2023-12-31","value":3557900000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2023-12-31","value":3557900000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2024-03-31","value":3558759000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2024-06-30","value":2909659000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2024-09-30","value":3115613000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-12-31","value":2794800000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-12-31","value":2794800000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2025-03-31","value":2847500000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-06-30","value":3085400000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-09-30","value":2959600000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":3122900000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":3122900000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2026-03-31","value":2938700000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-06-30","value":3078100000},"#501":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2013-12-31","value":435615000},"#502":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":200000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":435815000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":435815000},"#503":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2009-12-31","value":737919000},"#504":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":737919000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":1475838000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":1475838000},"#505":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2010-06-30","value":734339000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":734339000},"#506":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2010-09-30","value":733574000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":733574000},"#507":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2010-12-31","value":731100000},"#508":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2010-12-31","value":233100000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":964200000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":964200000},"#509":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2011-03-31","value":731214000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":731214000},"#510":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2011-06-30","value":731331000},"#511":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":700000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"}],"rule":"component-sum","value":732031000},"#512":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2011-09-30","value":731597000},"#513":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":700000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":732297000},"#514":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2011-12-31","value":731698000},"#515":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2011-12-31","value":600000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":732298000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":732298000},"#516":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2012-03-31","value":731899000},"#517":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2012-03-31","value":400000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":732299000},"#518":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2012-06-30","value":732054000},"#519":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2012-06-30","value":400000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":732454000},"#520":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2012-09-30","value":732233000},"#521":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2012-09-30","value":300000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":732533000},"#522":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2012-12-31","value":732414000},"#523":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2012-12-31","value":200000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":732614000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":732614000},"#524":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2013-03-31","value":732586000},"#525":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2013-03-31","value":200000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":732786000},"#526":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2013-06-30","value":732800000},"#527":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2013-06-30","value":200000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":733000000},"#528":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2013-09-30","value":435541000},"#529":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2013-09-30","value":200000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":435741000},"#530":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2014-03-31","value":435611000},"#531":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-03-31","value":200000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":435811000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2014-06-30","value":435607000},"#533":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2014-06-30","value":200000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":435807000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2018-12-31","value":438937000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":438937000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":438937000},"#535":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-03-31","value":437606000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":437606000},"#536":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2019-06-30","value":437680000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":437680000},"#537":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-09-30","value":437808000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":437808000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-12-31","value":13579000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":13579000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":13579000},"#539":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2020-03-31","value":12205000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":12205000},"#540":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2020-06-30","value":12233000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":12233000},"#541":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2020-09-30","value":12241000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":12241000},"#542":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-12-31","value":12258000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":12258000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":12258000},"#543":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2021-03-31","value":10901000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":10901000},"#544":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2021-06-30","value":10779000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":10779000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2021-09-30","value":10645000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":10645000},"#546":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2021-12-31","value":10514000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":10514000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":10514000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2022-03-31","value":1196739000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":1196739000},"#548":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2022-06-30","value":1196943000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":1196943000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2022-09-30","value":1197272000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":1197272000},"#550":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-12-31","value":1197700000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":1197700000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":1197700000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2023-03-31","value":1198005000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":1198005000},"#552":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2023-06-30","value":1198384000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":1198384000},"#553":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2023-09-30","value":1198713000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":1198713000},"#554":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2023-12-31","value":1199100000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":1199100000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":1199100000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2024-03-31","value":1199381000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":1199381000},"#556":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2024-06-30","value":1199724000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":1199724000},"#557":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2024-09-30","value":1200062000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":1200062000},"#558":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2024-12-31","value":1200400000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":1200400000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":1200400000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2025-03-31","value":1200700000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":1200700000},"#560":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2025-06-30","value":1201100000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":1201100000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2025-09-30","value":1201400000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":1201400000},"#562":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1201700000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":1201700000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":1201700000},"#563":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2026-03-31","value":802900000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":802900000},"#564":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2026-06-30","value":803000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":803000000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2014-09-30","value":435739000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":435739000},"#566":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2014-12-31","value":435710000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":435710000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":435710000},"#567":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2015-03-31","value":435661000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":435661000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2015-06-30","value":435660000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":435660000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2015-09-30","value":435728000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":435728000},"#570":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2015-12-31","value":433883000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":433883000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":433883000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2016-03-31","value":433980000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":433980000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2016-06-30","value":434057000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":434057000},"#573":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2016-09-30","value":434137000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":434137000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2016-12-31","value":434186000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":434186000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":434186000},"#575":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2017-03-31","value":434289000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":434289000},"#576":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2017-06-30","value":434386000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":434386000},"#577":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2017-09-30","value":434475000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":434475000},"#578":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":434581000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":434581000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":434581000},"#579":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2018-03-31","value":434678000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":434678000},"#580":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2018-06-30","value":438776000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":438776000},"#581":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2018-09-30","value":438803000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":438803000},"totalDebt@2009Q2":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2009-05-31","value":294800000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2009-12-31","value":1279213000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2009-12-31","value":1279213000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2010-06-30","value":1302732000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2010-09-30","value":1428132000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2010-12-31","value":1540519000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2010-12-31","value":1540519000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2011-03-31","value":1613488000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2011-06-30","value":1725915000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2011-09-30","value":1693646000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2011-12-31","value":1747322000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2011-12-31","value":1747322000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2012-03-31","value":1840046000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2012-06-30","value":1852492000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2012-09-30","value":1935482000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2012-12-31","value":2015540000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2012-12-31","value":2015540000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2013-03-31","value":2031217000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2013-06-30","value":2070942000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2013-09-30","value":2124240000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2013-12-31","value":2186722000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2013-12-31","value":2186722000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-12-31","value":2185155000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-12-31","value":2185155000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2015-12-31","value":2490503000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2015-12-31","value":2490503000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2014-03-31","value":2232603000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2014-06-30","value":2249944000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2014-09-30","value":2176730000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-03-31","value":2198513000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2015-06-30","value":2358897000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2015-09-30","value":2429729000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2016-03-31","value":2544449000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2016-06-30","value":2614561000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2016-09-30","value":2702691000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":2579160000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":2579160000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2017-03-31","value":2707466000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2017-06-30","value":2810997000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":63,"unit":"USD","end":"2017-09-30","value":2848447000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":2930250000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":2930250000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2018-03-31","value":4488091000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2018-06-30","value":4638946000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2018-09-30","value":4900481000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":4020331000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":4020331000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2019-03-31","value":4863855000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2019-06-30","value":5486810000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2019-09-30","value":5131192000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":5756842000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":5756842000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2020-03-31","value":6293079000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2020-06-30","value":7353402000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2020-09-30","value":8825145000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-12-31","value":9889687000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-12-31","value":9889687000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2021-03-31","value":10609059000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2021-06-30","value":11594880000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2021-09-30","value":15332378000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-12-31","value":13685200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-12-31","value":13685200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2022-03-31","value":10203284000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2022-06-30","value":8945035000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2022-09-30","value":8477467000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2022-12-31","value":9615200000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2022-12-31","value":9615200000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2023-03-31","value":9763716000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2023-06-30","value":8446893000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2023-09-30","value":8416198000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2023-12-31","value":8741200000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2023-12-31","value":8741200000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-03-31","value":9051300000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-06-30","value":6778900000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-09-30","value":7487900000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2024-12-31","value":6569300000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2024-12-31","value":6569300000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-03-31","value":6679400000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-06-30","value":7128700000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-09-30","value":6736800000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-12-31","value":7453600000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-12-31","value":7453600000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2026-03-31","value":6851300000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2026-06-30","value":7173900000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":209352000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":111863000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":97489000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":325074000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":115722000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":325074000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":22269000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":58655000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":22269000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":36386000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":125521000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":66866000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":225909000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":100388000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":225909000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":19782000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":130081000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":19782000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":110299000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":181239000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":51158000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":262735000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":81496000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":262735000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35260000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":108902000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35260000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":73642000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":180244000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":71342000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":266480000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":86236000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":266480000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24017000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":43754000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24017000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":19737000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":98586000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":54832000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":169136000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":70550000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":169136000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":65570000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":142442000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":65570000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":76872000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":233096000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":90654000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":273312000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":40216000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":273312000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":29446000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":67979000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":29446000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":38533000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":150258000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":82279000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":186210000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":35952000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":186210000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-7448000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":69707000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-7448000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":77155000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":121314000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":51607000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":216066000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":94752000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":216066000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-56203000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":6297000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-56203000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":62500000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":34772000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":28475000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":104137000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":69365000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":104137000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40346000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":118208000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40346000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":77862000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":180485000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":62277000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":285494000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":105009000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":285494000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42943000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":198345000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42943000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":155402000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":298095000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":99750000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":457897000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":159802000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":457897000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":62808000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":154930000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":62808000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":92122000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":290594000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":135664000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":584972000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":294378000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":584972000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":113610000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":268234000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":113610000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":154624000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":498597000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":230363000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":669464000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":170867000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":669464000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":50494000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":103763000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":50494000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":53269000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":114790000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":11027000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194400000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":79610000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194400000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":98119000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":196185000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":98119000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":98066000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":293896000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":97711000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":374900000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":81004000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":374900000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":69800000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":167400000},"#642":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":69800000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":97600000},"#643":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":331000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":163600000},"#644":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":455200000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":124200000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":455200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":129900000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":246400000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":129900000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":116500000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":367300000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":120900000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":532200000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":164900000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":532200000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":108100000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":206800000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":108100000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":98700000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":68044000},"#652":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":9566000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":77610000},"#653":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":56266000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":35874000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":20392000},"#656":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":2715000},"#657":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":2031000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":684000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#658"}],"rule":"component-sum","value":21076000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":88453000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":32187000},"#661":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4081000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":1366000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#662"}],"rule":"component-sum","value":33553000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#661"}],"rule":"component-sum","value":92534000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":17809000},"#664":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":103000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664"}],"rule":"component-sum","value":17912000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":42557000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":24748000},"#667":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":143000},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":40000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#668"}],"rule":"component-sum","value":24788000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":67233000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":24676000},"#671":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":439000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":296000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#672"}],"rule":"component-sum","value":24972000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":102888000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":35655000},"#675":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":436000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":-3000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#676"}],"rule":"component-sum","value":35652000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#675"}],"rule":"component-sum","value":103324000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":34654000},"#678":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":245000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678"}],"rule":"component-sum","value":34899000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":75697000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":41043000},"#681":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":1233000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":988000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#682"}],"rule":"component-sum","value":42031000},"#683":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":112366000},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":36669000},"#685":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1724000},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":491000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#686"}],"rule":"component-sum","value":37160000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":142869000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":30503000},"#689":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1780000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":56000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#690"}],"rule":"component-sum","value":30559000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#689"}],"rule":"component-sum","value":144649000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":34103000},"#692":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":463000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692"}],"rule":"component-sum","value":34566000},"#693":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":58598000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":24495000},"#695":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":500000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":37000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#696"}],"rule":"component-sum","value":24532000},"#697":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":78938000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":20340000},"#699":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":500000},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#700"}],"rule":"component-sum","value":20340000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":106658000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":27720000},"#703":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":700000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":200000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#704"}],"rule":"component-sum","value":27920000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#703"}],"rule":"component-sum","value":107358000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":22581000},"#706":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12358000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706"}],"rule":"component-sum","value":34939000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":53510000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":30929000},"#709":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":15382000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":3024000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#710"}],"rule":"component-sum","value":33953000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":80865000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":27355000},"#713":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":15488000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":106000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#714"}],"rule":"component-sum","value":27461000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":120999000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":40134000},"#717":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15479000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":-9000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#718"}],"rule":"component-sum","value":40125000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#717"}],"rule":"component-sum","value":136478000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":27080000},"#720":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1307000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720"}],"rule":"component-sum","value":28387000},"#721":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":59269000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":32189000},"#723":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":1321000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":14000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#724"}],"rule":"component-sum","value":32203000},"#725":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":84013000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":24744000},"#727":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1375000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":54000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#728"}],"rule":"component-sum","value":24798000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":112000000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":27987000},"#731":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1372000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":-3000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#732"}],"rule":"component-sum","value":27984000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#731"}],"rule":"component-sum","value":113372000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":25296000},"#734":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":0},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734"}],"rule":"component-sum","value":25296000},"#735":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":56865000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":31569000},"#737":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":6000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":6000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#738"}],"rule":"component-sum","value":31575000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":96323000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":39458000},"#741":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":6000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#742"}],"rule":"component-sum","value":39458000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":141436000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":45113000},"#745":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":135000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":129000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#746"}],"rule":"component-sum","value":45242000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#745"}],"rule":"component-sum","value":141571000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":39332000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":39332000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":64951000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":25619000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":25619000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":85264000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":20313000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":20313000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":111332000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":26068000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":26068000},"#754":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3795000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#754"}],"rule":"component-sum","value":115127000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":27184000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":27184000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":53897000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":26713000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":26713000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":75951000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":22054000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":22054000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":129825000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":53874000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":53874000},"#762":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#762"}],"rule":"component-sum","value":129828000},"#763":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":23629000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":23629000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":45843000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#763","weight":-1}],"rule":"quarter-from-ytd","value":22214000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":22214000},"#766":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":76934000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":31091000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":31091000},"#768":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98532000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":21598000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":21598000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":98532000},"#770":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21591000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":21591000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":39707000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":18116000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":18116000},"#773":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":59685000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":19978000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#774"}],"rule":"component-sum","value":19978000},"#775":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":108564000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":48879000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":48879000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":108564000},"#777":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19547000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":19547000},"#778":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":42935000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":23388000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":23388000},"#780":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":77563000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":34628000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#781"}],"rule":"component-sum","value":34628000},"#782":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":133746000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":56183000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":56183000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":133746000},"#784":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":33078000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":33078000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":50412000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":17334000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#786"}],"rule":"component-sum","value":17334000},"#787":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":77987000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":27575000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":27575000},"#789":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":112800000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":34813000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":34813000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":112800000},"#791":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":35725000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":35725000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":70364000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":34639000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#793"}],"rule":"component-sum","value":34639000},"#794":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":114435000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":44071000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#795"}],"rule":"component-sum","value":44071000},"#796":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":156700000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":42265000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":42265000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":156700000},"#798":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40200000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":40200000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":82500000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":42300000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":42300000},"#801":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":122700000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":40200000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":40200000},"#803":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":165600000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":42900000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":42900000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":165600000},"#805":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":34400000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#805"}],"rule":"component-sum","value":34400000},"#806":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":80100000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":45700000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#807"}],"rule":"component-sum","value":45700000},"#808":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":111800000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":31700000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#809"}],"rule":"component-sum","value":31700000},"#810":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":157600000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":45800000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":45800000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":157600000},"#812":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":30000000},"#813":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":62000000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#814"}],"rule":"component-sum","value":32000000},"#815":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-48931000},"#816":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":-33395000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":-15536000},"#818":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-7430000},"#819":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":-5360000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":-2070000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#820"}],"rule":"component-sum","value":-17606000},"#821":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-66795000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":-17864000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":16996000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#823"}],"rule":"component-sum","value":-868000},"#824":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-16409000},"#825":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-1681000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#825"}],"rule":"component-sum","value":-18090000},"#826":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-35555000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":-19146000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":3712000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828"}],"rule":"component-sum","value":-15434000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":101700000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":108900000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":121000000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":130400000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":147200000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":149900000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":131800000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":142900000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33700000},"#829":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":70700000},"#830":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33700000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"#831":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":106000000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":35300000},"#832":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":148700000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":42700000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":148700000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":34300000},"#833":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":68700000},"#834":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":34300000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":34400000},"#835":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":103600000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":34900000},"#836":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":138100000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":34500000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":138100000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":32900000},"#837":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":66100000},"#838":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":32900000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":33200000},"#839":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":99800000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":33700000},"#840":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":134200000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#839","weight":-1}],"rule":"quarter-from-ytd","value":34400000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":134200000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":33600000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":138600000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":137600000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":137300000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":145900000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":151600000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":165400000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":27548000},"#841":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":53633000},"#842":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":27548000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":26085000},"#843":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":79964000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":26331000},"#844":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":74003000},"#845":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":47765000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":26238000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":28115000},"#846":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":57743000},"#847":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":28115000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":29628000},"#848":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":88127000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#846","weight":-1}],"rule":"quarter-from-ytd","value":30384000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31096000},"#849":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":62749000},"#850":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31096000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850","weight":-1}],"rule":"quarter-from-ytd","value":31653000},"#851":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":94885000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":32136000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33290000},"#852":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":68211000},"#853":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33290000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#853","weight":-1}],"rule":"quarter-from-ytd","value":34921000},"#854":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":105181000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":36970000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":36671000},"#855":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":73007000},"#856":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":36671000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":36336000},"#857":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":110129000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#855","weight":-1}],"rule":"quarter-from-ytd","value":37122000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":32283000},"#858":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":64409000},"#859":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":32283000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":32126000},"#860":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":97970000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":33561000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":34090000},"#861":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":71668000},"#862":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":34090000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":37578000},"#863":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":110156000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#861","weight":-1}],"rule":"quarter-from-ytd","value":38488000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":27742000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":27875000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486","weight":4},{"ref":"#489","weight":-3}],"rule":"unaverage-quarter","value":28065000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":27828000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":28072000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":28125000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":28103000},"#864":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":28151000},"#865":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":28110000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#864","weight":4},{"ref":"#865","weight":-3}],"rule":"unaverage-quarter","value":28274000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":28151000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":28389000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":28495000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":28456000},"#866":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":28468000},"#867":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":28454000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#866","weight":4},{"ref":"#867","weight":-3}],"rule":"unaverage-quarter","value":28510000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":28468000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":28553000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":28610000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":28645000},"#868":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":28642000},"#869":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":28609000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#868","weight":4},{"ref":"#869","weight":-3}],"rule":"unaverage-quarter","value":28741000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":28642000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":28817000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":28868000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":28603000},"#870":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":28906000},"#871":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":28870000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#870","weight":4},{"ref":"#871","weight":-3}],"rule":"unaverage-quarter","value":29014000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":28906000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":29059000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":29092000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":29141000},"#872":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":29133000},"#873":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":29097000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#872","weight":4},{"ref":"#873","weight":-3}],"rule":"unaverage-quarter","value":29241000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":29133000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":29289000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":29381000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":29439000},"#874":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":29409000},"#875":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":29372000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#874","weight":4},{"ref":"#875","weight":-3}],"rule":"unaverage-quarter","value":29520000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":29409000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":29506000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":29589000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":29671000},"#876":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":29646000},"#877":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":29592000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#876","weight":4},{"ref":"#877","weight":-3}],"rule":"unaverage-quarter","value":29808000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":29646000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":29911000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":30006000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":30052000},"#878":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":30034000},"#879":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":29994000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#878","weight":4},{"ref":"#879","weight":-3}],"rule":"unaverage-quarter","value":30154000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":30034000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":30171000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":30219000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":30292000},"#880":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":30228000},"#881":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":30234000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#880","weight":4},{"ref":"#881","weight":-3}],"rule":"unaverage-quarter","value":30210000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":30228000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":30104000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":30154000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":29831000},"#882":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":30184000},"#883":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":30149000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#882","weight":4},{"ref":"#883","weight":-3}],"rule":"unaverage-quarter","value":30289000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":30184000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":30196000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":30058000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":30128000},"#884":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":30160000},"#885":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":30137000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#884","weight":4},{"ref":"#885","weight":-3}],"rule":"unaverage-quarter","value":30229000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":30160000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":30186000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":30148000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":30224000},"#886":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":30208000},"#887":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":30190000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#886","weight":4},{"ref":"#887","weight":-3}],"rule":"unaverage-quarter","value":30262000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":30208000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":29933000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":29794000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":29733000},"#888":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":29785000},"#889":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":29819000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#888","weight":4},{"ref":"#889","weight":-3}],"rule":"unaverage-quarter","value":29683000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":29785000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":29747000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":29355000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":29223000},"#890":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":29209000},"#891":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":29349000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#890","weight":4},{"ref":"#891","weight":-3}],"rule":"unaverage-quarter","value":28789000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":29209000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":28537000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":28395000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":27985000},"#892":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":28214000},"#893":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":28286000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#892","weight":4},{"ref":"#893","weight":-3}],"rule":"unaverage-quarter","value":27998000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":28214000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":27955000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":27228000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":26923000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494","weight":4},{"ref":"#497","weight":-3}],"rule":"unaverage-quarter","value":27017000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":27281000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":26958000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":26814000},"#894":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsExcludingGoodwill","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#332"},{"ref":"#335"},{"ref":"#894"}],"rule":"component-sum","value":2333400000},"#895":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsExcludingGoodwill","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#350"},{"ref":"#353"},{"ref":"#895"}],"rule":"component-sum","value":2297500000},"#896":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsExcludingGoodwill","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172800000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#368"},{"ref":"#371"},{"ref":"#896"}],"rule":"component-sum","value":2536000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":74495000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2012454000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-141571000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":55.04513164282274},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.69406993228803},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.257148825146071},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.913511357415949},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-22078000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":64940000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-95535000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":473891000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-39332000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":54.00919816036792},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.240751849630073},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.479504099180164},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":4.251666241312969},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":142626000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":25463000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":36881000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":506401000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-25619000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":54.170794531404795},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-0.33703190013869627},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.9906875371507827},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":4.0133769857836565},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":112802000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":7165000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":8162000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":495338000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-20313000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":55.982025837858075},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.25744242651189},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.137801909754728},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":4.05708362632274},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":105581000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":36460000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":43297000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":575400000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-26068000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":55.56092065024948},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.387735393529696},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.310799935618864},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.932096137625921},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":50757000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":51731000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-10990000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2040903000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-115127000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":54.98235541649134},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.520442302003608},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.659275060609133},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.932096137625921},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":50757000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":120819000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":13162000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":507854000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-27184000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":54.79601087941977},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":7.914052583862194},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":119.09338168631007},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":4.333898877241899},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":27406000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":869471000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":51149000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":532108000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-26713000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":52.387567285987146},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.604097933669039},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":46.53585691960409},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":4.503253688229085},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":35770000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":346063000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":40223000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":508825000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-22054000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":52.595853971748305},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.654742249128601},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":49.40377912309668},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":4.488925520623004},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":4286000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":356195000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":51135000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":843954000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-53874000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":53.91473496514833},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-36.805641108769656},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-134.30053493272817},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":4.4886877627302875},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":7411000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-1035108000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":155666000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2392756000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-129828000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":53.426355641069875},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-4.513860527689388},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":15.96975646617149},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":4.4886877627302875},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":7411000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":536621000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":19314000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":497394000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-23629000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":56.281588447653434},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.21768953068592},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":156.17328519855596},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.572621121479341},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-18284000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":1133252000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":133188000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":516210000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-22214000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":53.754802654558155},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.848061473978346},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":104.57561997904297},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":4.681721254683538},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-143004000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":775442000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":68659000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":503140000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-31091000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":54.76275419193721},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.24973242953978},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-46.16482340349625},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":4.717611280066353},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":-123263000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-329691000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":138204000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":565295000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-21598000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":52.90632506004804},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.480384307445956},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":88.63090472377903},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.407694134147621},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-647093000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":705494000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":359365000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2081998000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-98532000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":54.37635914293587},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.934899567799576},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":76.07847870295748},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.407694134147621},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-647093000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":2284497000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":41217000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":497227000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-21591000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":55.528341497550734},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.011371588523444},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":119.9965010496851},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.395832518458356},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-591346000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":904389000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":74006000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":485158000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-18116000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":54.572546097969834},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.637176382939094},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":179.99627491152916},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.3007827208044063},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-595351000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":1251685000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":115686000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":537700000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-19978000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":56.743395643441985},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.931870848138423},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":203.12065502858027},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.355287602479889},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-828084000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":1690189000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":245499000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":604189000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-48879000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":58.25525449480882},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":23.50101291466194},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":106.25474803747785},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.3883024879025108},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-649947000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":1093605000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":476408000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2124300000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-108564000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":56.48461321498131},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":16.550978030551228},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":149.8346182824971},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.3883024879025108},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-649947000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":4939868000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":94063000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":625938000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-19547000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":55.10456796917996},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.877545404512933},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":134.83764446890478},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.56672492834797},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-662569000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":1297601000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":131236000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":591118000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-23388000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":56.02737812543651},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.430088001117475},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":128.0625785724263},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.899301935774003},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-722057000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":1157138000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":195735000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":590196000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-34628000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":58.43373493975904},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":20.99116465863454},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":526.0508701472558},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":3.794776555739511},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-849257000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":5022652000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":114684000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":614912000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-56183000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":54.57150655021834},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.087336244541483},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-214.54694323144105},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.9231427824559653},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-460269000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-2026785000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":535718000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":2422209000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-133746000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":56.05032600011292},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.11987326114739},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":145.5668603905158},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.9231427824559653},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-460269000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":5450606000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":17416000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":553692000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-33078000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":57.50607056134838},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.91244107984574},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-480.9741465504928},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":5.095269237472834},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":394423000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-4363984000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":35935000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":568208000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-17334000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":57.15525973086384},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":17.782086528722328},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-133.8590652582839},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":5.2951325861883545},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":600359000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-1209485000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-16548000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":586154000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-27575000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":54.729729729729726},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.902173913043478},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-23.91304347826087},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":5.502508424204936},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":679329000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-195655000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":44797000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":611646000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-34813000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":54.374914418732025},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.247295631932083},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":113.33698480076681},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":5.5528953346884515},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":763500000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":1103024000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":81600000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":2319600000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-112800000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":55.93105417172222},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.222182570837198},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-129.4518592534437},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":5.5528953346884515},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":763500000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-4666100000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":62394000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":614887000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-35725000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":53.54609929078015},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":9.147901891252955},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.195035460992907},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":5.558216012604665},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":733869000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":97166000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":63427000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":591483000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-34639000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":53.2227279400969},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.157686096021143},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-170.6504184407576},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":5.3934073562412586},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":808383000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-1488084000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":53640000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":541151000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-44071000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":53.10868533459896},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.388387913304857},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.816959341876288},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":5.637594593819871},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":740863000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":149500000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":38739000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":585879000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-42265000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":53.77275396359366},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.993100411039341},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":51.335877862595424},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":5.830719204284621},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":795300000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":440718000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":218200000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-156700000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":53.41793950284517},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.646001796945194},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-23.858191075172208},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":5.830719204284621},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":795300000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-800700000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":29600000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":566200000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-40200000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":53.35625409299279},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.301899148657498},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":62.85199738048461},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":6.56636218931941},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":766081000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":503400000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":55300000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":537000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-42300000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":55.614722004698514},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.896632732967895},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-339.1542678151919},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":6.27617817443286},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":792824000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":-2774000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":123400000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":585200000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-40200000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":54.77912882869016},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.927658919501308},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":100.53871017392643},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":6.136485501352564},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":789662000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":873700000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":81300000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":609200000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-42900000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":51.23595505617977},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.734082397003744},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-107.23595505617978},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":6.477768277041471},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":712300000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-896700000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":289600000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-165600000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":53.72686538086888},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.481200077927138},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-71.85661406584843},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":6.477768277041471},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":712300000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":-2293600000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":374600000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-157600000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":51.86977392381542},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.8271910808299783},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":29.417002167853823},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":5.621276595744681},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":671900000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1044500000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":95500000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":561700000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-34400000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":52.27195080286984},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.04851383669286},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.93269559275709},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":5.994078168180024},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":679300000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":95400000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":70800000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":574500000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-45700000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":52.99263351749539},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.832412523020258},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":48.77225291589932},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":5.121333576243396},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":831800000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":426600000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":89200000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":587700000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-31700000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":52.588055130168456},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-52.358346094946405},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":5.441317250622248},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":805600000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-418800000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":119100000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":812100000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-45800000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":49.79803808424697},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-17.152336987882286},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":103.86612810155799},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":5.621276595744681},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":671900000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":941300000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":78100000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":558000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-30000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":52.25468670832629},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.7591623036649215},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-89.02212464110792},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.2083969465648856},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":295700000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-677500000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":66700000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":578400000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-32000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":53.118279569892465},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.152073732718893},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":57.05069124423963},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.142099240611672},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":286000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":554200000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":371298000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":56.64129892809405},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":13.082215350329951},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":8.88822823005597},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":-238674000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":59641000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":115095000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":393684000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":17606000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":56.503020247042116},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":14.612356443374436},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":8.355619177755365},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":65707000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":116590000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":438778000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":868000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":54.22816433132084},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.371050329951341},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":7.647761037261172},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":3.72090044098178},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":825900000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":56456000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":247464000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1553256000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-77610000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":56.03734690995178},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":12.945987208027601},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":8.105393656921363},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":3.72090044098178},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":825900000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":232856000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":40359000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":390953000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":18090000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":56.60501981505944},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":13.924922941435492},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":7.683839718185821},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":64263000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":51820000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":399524000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":15434000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":57.36583279880265},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":14.576865512080396},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":8.124866367329485},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":3.9944723295549367},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":120116000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":69679000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":45790000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":396698000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-21076000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":56.47932131495228},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":15.864687168610816},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":9.501590668080594},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":4.021750987353115},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":102934000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":72309000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":66835000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":455916000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-33553000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":56.155143338954474},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":14.574480044969086},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.722503278995688},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.9631953101209523},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":57649000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":77749000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":133375000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1643109000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-92534000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":56.63835841915233},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":14.737499208662886},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.62525387651405},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.9631953101209523},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":57649000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":284000000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":1870000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":417982000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-17912000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":57.22531436817151},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":13.835910121624407},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.802721088435375},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":4.203339172246376},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":103306000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":65027000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":85511000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":453514000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-24788000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":56.18171362852213},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":13.069963580601879},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.667241709794902},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":4.267091797563024},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":61730000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":69860000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":26186000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":442578000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-24972000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":57.34753146176186},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":14.312100677637948},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":8.886737657308808},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":4.521034079253406},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":61269000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":68114000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":45844000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":454185000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-35652000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":56.524900036350424},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":17.450926935659762},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.759723736822973},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.9165677444648943},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":158067000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":95981000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":159411000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1768288000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-103324000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":56.85133894920206},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.720845476479951},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.633252778234594},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":3.9165677444648943},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":158067000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":298982000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":361000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":431911000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-34899000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":57.288746948755545},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":11.180047586046635},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.375995574538791},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":4.092613943433616},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":198487000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":59375000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":31611000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":437114000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-42031000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":56.404308591714305},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.362233602783578},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.471182668458649},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":4.341182787451101},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":275967000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":78420000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":34182000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":432856000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-37160000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":54.897061742902},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.202605991213101},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.548878377050594},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":4.255443129044011},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":306076000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":66904000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":55677000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":506686000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-30559000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":54.74032764029278},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.696409898919484},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":7.319623562216799},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":4.0996655376799325},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":269226000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":72773000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":121831000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":1805059000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-144649000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":55.82536541282165},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":12.766843785263637},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.9970133890060815},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":4.0996655376799325},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":269226000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":281019000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-10549000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":464548000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-34566000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":54.312587552531525},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.0346207724634775},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.042425455273164},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":4.175090656757845},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":364157000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":35024000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-4795000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":472371000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-24532000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":57.12925947077861},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":10.075956596230725},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.586712354844851},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":4.412898498297947},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":366001000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":60708000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":34492000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":476042000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-20340000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":56.26608592357949},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.752920213819046},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-1.40566224509998},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.617622087559545},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":143948000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":26395000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":42630000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":550283000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-27920000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":53.551277796216404},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.681878526385663},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.995021573182874},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.605292201398234},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":104264000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":51529000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":61778000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1963238000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-107358000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":55.25771629685271},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.945631206352154},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.6474993599644394},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.605292201398234},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":104264000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":173656000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":30631000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":488829000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-34939000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":54.05458472413116},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.019438444924406},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.3155311211466718},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.6712858778475264},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":71304000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":18395000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":42919000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":491113000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-33953000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":55.36512667660208},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.510991058122205},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.886736214605067},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.6803776382202527},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":51137000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":54361000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":63193000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":497360000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-27461000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":54.39125518281192},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.264606106294761},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.167357708254806},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.5023909103721245},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":11146000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":30186000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":91000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":547614000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-40125000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":53.059177532597786},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.456369107321967},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.519558676028084},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.8418013210642825},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":22459000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":50746000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":136834000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2025060000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-136478000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":54.18359352730335},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.895676593209149},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.084744952286023},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.8418013210642825},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":22459000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":153688000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":1059000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":438451000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-28387000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":57.12774957698815},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":7.265016920473773},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.764805414551607},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.082315859163984},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":9933000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":31696000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":6330000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":465895000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-32203000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":55.24599881446355},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.94408219719423},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.611539221497728},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":4.312834555601222},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-14473000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":44374000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":57481000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":437329000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-24798000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":56.06382978723404},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.95127659574468},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.7021276595744683},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":4.122866956931313},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-71601000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":31237000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":7968000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":511117000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-27984000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":54.0658955485454},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":10.424640729057133},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.675078864353312},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.027624271838061},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-23666000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":60232000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":72838000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":1852733000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-113372000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":55.54358854752379},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.255155758449986},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.409368236061366},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.027624271838061},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-23666000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":167539000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-32744000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":451000000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-25296000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":56.02716468590832},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.286926994906621},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.3344651952461803},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.428329109377183},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":15329000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":25775000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":45580000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":489900000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-31575000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":54.21826625386997},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.205108359133127},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.212074303405573},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":4.399770957956165},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":15406000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":32496000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":12149000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":486000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-39458000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":54.9439748378219},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.462355022606644},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.361509730686062},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":4.178964939306737},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":16198000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":28322000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":49510000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":599700000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-45242000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":55.01312335958005},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-4.934383202099737},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-3.2720909886264216},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.913511357415949},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-22078000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-21653000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.6019731434329447},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-19.103179364127172},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.307509411531603},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.528178243774574},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.968775148881377},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.508760259111276},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.3865820489573886},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.881576662615037},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.379013025133004},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.289025774031447},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.799378880631078},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.4862815884476532},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":23.260216556060076},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.247413485551196},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":22.130344275420335},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":15.545761723506798},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.210811756473058},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.78394486869063},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.87208404140275},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":31.08369207394277},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":18.714767998126984},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.942074848651625},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.331610560134095},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":26.20281124497992},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.650109170305676},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":18.330530410994527},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.487644622196829},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":5.199681666907828},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-2.4306698002350178},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.134054498151444},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.9119977160802226},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":9.218971631205672},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.312435765673175},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.485999050783104},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.686876100998239},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.168613357292601},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.846103470857891},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.660924040720438},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":18.993381560720334},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.179775280898877},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.283849600623418},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":14.501393620315886},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.31363170481722},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.865561694290976},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.660030627871365},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.181188690132718},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.190339469684176},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.245775729646697},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":24.96339916062075},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":23.550062314042574},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":13.869403512075703},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.885733157199471},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":11.079751977763523},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":9.711558854718982},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.52295296983324},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.920956578683817},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":0.3854875283446712},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.390837646156793},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.069893514036786},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.33224282079244},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.687907909655471},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":0.07423752305784563},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.193110798515738},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.8542622073122565},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.703206692227257},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.8877314563111485},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-2.1110666399839904},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.9128117266324006},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.828746782815284},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.074344507135745},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.8967118583350446},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.014333398782642},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.995342771982116},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.909724839803996},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.015212303577398863},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.291091122754298},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.22398477157360405},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.2507409602845287},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.23},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.3964248159831756},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.6068397145546713},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-6.949066213921902},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.819659442724458},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.3882445449184195},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.663167104111986},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":207840000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":59163000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":44165000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":71760000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":94431000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":269519000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":903771000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":380463000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":391095000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-1000608000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":674721000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":1166152000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":808642000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-295991000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":739894000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":2418697000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":937989000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":5078468000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":5588206000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-4528800000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":-654800000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":-2142000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1209900000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":91945000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":334556000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":91811000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":95764000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":98640000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":392900000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":93142000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":99488000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":98498000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":419982000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":90471000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":110073000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":99040000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":411419000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":68314000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":95629000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":63365000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":320856000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":55066000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":90697000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":67308000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":303588000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":63979000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":76500000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":64798000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":299339000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":59865000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":70074000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":66810000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":3013346000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#897"}],"scale":100,"value":14.408766865802997},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":3141755000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#898"}],"scale":100,"value":13.823133885360253},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3245383000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#899"}],"scale":100,"value":13.384737641135114},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3282922000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#900"}],"scale":100,"value":13.23439911152321},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3364831000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#901"}],"scale":100,"value":12.915388618328825},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3364831000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#902"}],"scale":100,"value":12.915388618328825},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":4922769000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#903"}],"scale":100,"value":8.829949160726413},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":5077722000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#904"}],"scale":100,"value":8.641197765454667},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":5339284000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#905"}],"scale":100,"value":8.218386585167599},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":4459268000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#906"}],"scale":100,"value":9.843252300601803},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":4459268000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#907"}],"scale":100,"value":9.843252300601803},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":5301461000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#908"}],"scale":100,"value":8.254441558657133},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":5924490000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#909"}],"scale":100,"value":7.387640117545984},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":5569000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#910"}],"scale":100,"value":7.861519123720597},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":5770421000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#911"}],"scale":100,"value":0.23532078508656473},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":5770421000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#912"}],"scale":100,"value":0.23532078508656473},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":6305284000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#913"}],"scale":100,"value":0.19356780757218867},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":7365635000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#914"}],"scale":100,"value":0.16608208253599316},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":8837386000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#915"}],"scale":100,"value":0.13851380940020047},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":9901945000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#916"}],"scale":100,"value":0.12379386070110468},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":9901945000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#917"}],"scale":100,"value":0.12379386070110468},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":10619960000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#918"}],"scale":100,"value":0.10264633765098927},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":11605659000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#919"}],"scale":100,"value":0.0928771041782289},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":15343023000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#920"}],"scale":100,"value":0.06938006936442707},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":13695714000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#921"}],"scale":100,"value":0.07676854233375492},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":13695714000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#922"}],"scale":100,"value":0.07676854233375492},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":11400023000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#923"}],"scale":100,"value":10.497689346767107},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":10141978000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#924"}],"scale":100,"value":11.80186941837184},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":9674739000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#925"}],"scale":100,"value":12.375238236401003},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":10812900000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#926"}],"scale":100,"value":11.076584450055027},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":10812900000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#927"}],"scale":100,"value":11.076584450055027},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":10961721000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#928"}],"scale":100,"value":10.928986424668171},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":9645277000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#929"}],"scale":100,"value":12.424568003593883},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":9614911000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#930"}],"scale":100,"value":12.467229285845702},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":9940300000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#931"}],"scale":100,"value":12.063016206754323},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":9940300000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#932"}],"scale":100,"value":12.063016206754323},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":10250681000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#933"}],"scale":100,"value":11.700500678930501},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":7978624000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#934"}],"scale":100,"value":15.036728137583625},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":8687962000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#935"}],"scale":100,"value":13.812928739789607},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":7769700000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#936"}],"scale":100,"value":15.449759964992213},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":7769700000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#937"}],"scale":100,"value":15.449759964992213},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":8655300000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#938"}],"scale":100,"value":13.883978602705858},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":7880100000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#939"}],"scale":100,"value":15.237116280250252},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8329800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#940"}],"scale":100,"value":14.419313789046557},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":7938200000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#941"}],"scale":100,"value":15.134413343075256},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":8655300000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#942"}],"scale":100,"value":13.883978602705858},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":7654200000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#943"}],"scale":100,"value":10.489665804394972},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":7976900000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#944"}],"scale":100,"value":10.066567212827039},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2755051000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#945"}],"scale":100,"value":53.56844573839105},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2755051000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#946"}],"scale":100,"value":53.56844573839105},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":2037071000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#947"}],"scale":100,"value":36.04876805963072},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2161706000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#948"}],"scale":100,"value":33.93495692753778},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2504719000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#949"}],"scale":100,"value":38.49533620338249},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2504719000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#950"}],"scale":100,"value":38.49533620338249},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2344702000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#951"}],"scale":100,"value":31.185796745172734},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2457946000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#952"}],"scale":100,"value":29.782224670517575},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2425943000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#953"}],"scale":100,"value":30.186076094945346},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2479620000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#954"}],"scale":100,"value":29.53267032851808},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2479620000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#955"}],"scale":100,"value":29.53267032851808},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2572345000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#956"}],"scale":100,"value":28.46814871255605},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2584946000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#957"}],"scale":100,"value":28.335369481606193},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2668015000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#958"}],"scale":100,"value":27.456105006905883},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2748154000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#959"}],"scale":100,"value":26.658404150567982},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2748154000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#960"}],"scale":100,"value":26.658404150567982},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2764003000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#961"}],"scale":100,"value":26.51176572529046},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2803942000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#962"}],"scale":100,"value":26.141767554393063},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2559981000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#963"}],"scale":100,"value":17.021259142157696},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2622537000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#964"}],"scale":100,"value":16.61806868692415},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2622537000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#965"}],"scale":100,"value":16.61806868692415},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2668414000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#966"}],"scale":100,"value":16.332210818860943},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2685751000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#967"}],"scale":100,"value":16.226634561431794},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2612469000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#968"}],"scale":100,"value":16.67920270058707},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2620865000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#969"}],"scale":100,"value":16.624663994520894},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2620865000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#970"}],"scale":100,"value":16.624663994520894},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2634174000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#971"}],"scale":100,"value":16.538808749915535},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2794557000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#972"}],"scale":100,"value":15.589590765191048},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2865457000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#973"}],"scale":100,"value":15.206230629180617},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2924386000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#974"}],"scale":100,"value":14.836721280980008},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2924386000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#975"}],"scale":100,"value":14.836721280980008},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2978429000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#976"}],"scale":100,"value":14.570768683759121},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":3048618000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#977"}],"scale":100,"value":14.237828419303437},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":3136828000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#978"}],"scale":100,"value":13.840000153020823},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":3013346000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#979"}],"scale":100,"value":14.408766865802997},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3780111000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#980"}],"scale":100,"value":0.6878104902210543},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":27400000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3853091000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":0.7111173860155392},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":15800000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4009047000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":0.3941086248178183},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":20800000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4102727000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":0.5069798697305475},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":122200000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4061758000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":3.00854949999483},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4061758000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#989"}],"scale":100,"value":3.0097558741805885},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":766600000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":5083840500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":15.0791512833654},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":1029600000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":5264841000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":19.55614614002588},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":1276800000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":5452195000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":23.418091245819344},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":365600000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4942040000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":7.39775477333247},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4942040000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#998"}],"scale":100,"value":7.3980380571585815},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":574000000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":6538913000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":8.778217419317247},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":904800000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7016584000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":12.895163800504633},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":376700000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":6947889000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":5.421790705061638},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":1758700000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":6809963500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":25.825395393088378},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":6809963500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1007"}],"scale":100,"value":25.825028283925455},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":1579400000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":7773636500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":20.317389422569477},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":1947000000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":8872126000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":21.94513468361473},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":3520600000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":9599023500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":36.676647369391276},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":3806300000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":10490738500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":36.282479064748394},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":10490738500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1016"}],"scale":100,"value":36.35806001646119},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":4100400000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":11308759500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":36.25861881667923},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":4050800000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":12607431500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":32.13025587329187},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":6665600000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":15987155500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":41.69347073655473},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":4254200000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":15386005500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":27.64980163304894},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":15386005500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1025"}],"scale":100,"value":27.65017209957451},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-93100000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":14153429000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":-0.6577911260938957},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-1935000000},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":13899841000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1029"}],"scale":100,"value":-13.92102254982629},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-6027400000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":16005921000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":-37.65731444007502},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-3627500000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":15650529500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":-23.17812953229474},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":15650529500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1034"}],"scale":100,"value":-23.17812953229474},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-191200000},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":14020556000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1036"}],"scale":100,"value":-1.363711966914864},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-428400000},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":12330177500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1038"}],"scale":100,"value":-3.474402538000771},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-159300000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":11977202500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":-1.3300267737812732},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-637300000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":12900383000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":-4.9401634044508596},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":12900383000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1043"}],"scale":100,"value":-4.9401634044508596},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-322400000},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":13138653500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"#1045"}],"scale":100,"value":-2.453828316577494},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-1325600000},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":10833337500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1047"}],"scale":100,"value":-12.236302986037312},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-778700000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":11249707500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":-6.921957748679243},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-1844200000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":10831600000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":-17.02610879279146},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":10831600000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1052"}],"scale":100,"value":-17.02610879279146},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":9970300000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1053"}],"scale":100,"value":7.621636259691283},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-2164100000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":11068396500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":-19.552064294046566},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":319200000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":9951273000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":3.2076298178132587},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-675900000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":10149936000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":-6.659155289255025},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":759900000},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":9970300000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1061"}],"scale":100,"value":7.621636259691283},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":168800000},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":9658450000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1063"}],"scale":100,"value":1.7476924351215772},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":222400000},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":10233050000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1065"}],"scale":100,"value":2.1733500764679152},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":5.703011964810263},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":149286000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":5.90734764103384},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":155562000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":5.799782566874108},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":185600000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2799308500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":6.630208853365037},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2799308500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1070"}],"scale":100,"value":6.62627931147996},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":183700000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":6.315377652364072},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":185700000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2785684500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":6.666225123484012},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":186800000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2825999500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":6.610050709492341},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":178100000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3079783500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":5.782874023450025},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":3079783500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1078"}],"scale":100,"value":5.812518964401232},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":176105000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3048323500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":5.777109942563511},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":184448000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3106570000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":5.937352127909559},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":181181000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3136405500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":5.776708400747289},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":163981000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3270153000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":5.014474857904202},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3270153000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1087"}],"scale":100,"value":5.060221952917799},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":153176000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3322338500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":4.610487462370255},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":139433000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3325858000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":4.192391857980708},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":89700000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3291712000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":2.7250257616705227},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":77800000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3416146500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":2.2774198940238657},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3416146500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1096"}],"scale":100,"value":2.2771271665310606},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":64300000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3449090500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":1.8642595779959963},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":61300000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3475286000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":1.7638836055507374},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":79900000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3333216000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":2.3970843773700836},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":88800000},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3365034000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1104"}],"scale":100,"value":2.638903499934919},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3365034000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1105"}],"scale":100,"value":2.6402407821139398},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":99900000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3383787000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":2.9523134878170523},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":96700000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3496547000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":2.765585590584082},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":102600000},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3526210000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1111"}],"scale":100,"value":2.90963952799181},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":113100000},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3525498000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1113"}],"scale":100,"value":3.2080574148673464},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3525498000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1114"}],"scale":100,"value":3.098540972083944},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":106300000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3539804500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":3.0029907018876325},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":94500000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3699989000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":2.5540616472103026},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":94200000},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3843061000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1120"}],"scale":100,"value":2.4511710847160635},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":26000000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3780111000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":0.6878104902210543},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":2534831500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1123"}],"scale":100,"value":1.0257092039451143},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":2625957500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1124"}],"scale":100,"value":1.0434289206889296},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":2712779000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1125"}],"scale":100,"value":0.5824285723238052},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":2775569000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1126"}],"scale":100,"value":0.7493958896356026},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2754705000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1127"}],"scale":100,"value":4.436046691024992},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2754705000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1128"}],"scale":100,"value":4.437825465884732},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3597778500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1129"}],"scale":100,"value":21.307593004961255},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":3724971500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1130"}],"scale":100,"value":27.64047993387332},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":3874464000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1131"}],"scale":100,"value":32.954235734284794},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":3475290500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1132"}],"scale":100,"value":10.519983868974407},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3475290500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1133"}],"scale":100,"value":10.520386712995647},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":4675973000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1134"}],"scale":100,"value":12.275519982685957},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":5062878000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1135"}],"scale":100,"value":17.87125820531326},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":5015836500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1136"}],"scale":100,"value":7.510212902673363},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":4888586500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1137"}],"scale":100,"value":35.97563426565122},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":4888586500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1138"}],"scale":100,"value":35.9751228703839},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":5578467000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1139"}],"scale":100,"value":28.312437807734636},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":6420106000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1140"}],"scale":100,"value":30.326602084140042},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":6978168500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1141"}],"scale":100,"value":50.4516335482584},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":7823264500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1142"}],"scale":100,"value":48.65360234209133},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":7823264500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1143"}],"scale":100,"value":48.75495389424709},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":8451069000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1144"}],"scale":100,"value":48.51930566417101},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":9474141000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1145"}],"scale":100,"value":42.75638287418353},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":12078761500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1146"}],"scale":100,"value":55.184465725231846},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":11787443500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1147"}],"scale":100,"value":36.09094711673485},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":11787443500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1148"}],"scale":100,"value":36.09143068214919},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":10406171500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1149"}],"scale":100,"value":-0.8946614035719093},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":10269957500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1150"}],"scale":100,"value":-18.841363267569513},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":11904922500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1151"}],"scale":100,"value":-50.62947700835516},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":11650200000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1152"}],"scale":100,"value":-31.136804518377364},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":11650200000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1153"}],"scale":100,"value":-31.136804518377364},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":9983500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1154"}],"scale":100,"value":-1.9151600140231384},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":8695964000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1155"}],"scale":100,"value":-4.926423338459083},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":8446832500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1156"}],"scale":100,"value":-1.885914039375115},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":9178200000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1157"}],"scale":100,"value":-6.943627290754178},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":9178200000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1158"}],"scale":100,"value":-6.943627290754178},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":9407508000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"#1159"}],"scale":100,"value":-3.4270499690247402},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":7612896500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1160"}],"scale":100,"value":-17.41255775643344},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":7952049000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1161"}],"scale":100,"value":-9.792444689412754},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":7655250000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1162"}],"scale":100,"value":-24.090656738839357},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":7655250000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1163"}],"scale":100,"value":-24.090656738839357},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":7011450000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1164"}],"scale":100,"value":10.837986436471772},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":7865350000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1165"}],"scale":100,"value":-27.5143509189038},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":6953800000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1166"}],"scale":100,"value":4.590295953291725},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":7112350000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1167"}],"scale":100,"value":-9.503188116445338},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":7011450000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1168"}],"scale":100,"value":10.837986436471772},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":6765350000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1169"}],"scale":100,"value":2.495066774076729},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":7151300000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1170"}],"scale":100,"value":3.1099240697495563},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1174926500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1171"}],"scale":100,"value":12.308855064550846},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"equity@2010Q2"}],"scale":100,"value":11.459455974060665},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"equity@2010Q3"}],"scale":100,"value":10.892690591625984},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1409866000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1172"}],"scale":100,"value":13.164371649504277},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1409866000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1173"}],"scale":100,"value":13.156569489582697},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"equity@2011Q1"}],"scale":100,"value":11.385272155727218},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1514323500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1174"}],"scale":100,"value":12.262901553069737},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1560889000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1175"}],"scale":100,"value":11.967539011422337},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1643920500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1176"}],"scale":100,"value":10.83385723336378},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1643920500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1177"}],"scale":100,"value":10.889395198855418},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1726767000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1178"}],"scale":100,"value":10.198538656344487},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1789203500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1179"}],"scale":100,"value":10.308944734346875},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1814564000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1180"}],"scale":100,"value":9.984822800408253},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1881431000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1181"}],"scale":100,"value":8.715759440553493},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1881431000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1182"}],"scale":100,"value":8.795273384992594},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1935631500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1183"}],"scale":100,"value":7.913489731904032},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1961717000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1184"}],"scale":100,"value":7.107702079351914},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2029861000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1185"}],"scale":100,"value":4.419021795088432},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2101131000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1186"}],"scale":100,"value":3.7027676998721164},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2101131000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1187"}],"scale":100,"value":3.702291765720462},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2131910000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1188"}],"scale":100,"value":3.016074787397217},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2160443000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1189"}],"scale":100,"value":2.8373810371298847},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2150485000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1190"}],"scale":100,"value":3.7154409354168942},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2185938500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1191"}],"scale":100,"value":4.0623283774909495},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2185938500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1192"}],"scale":100,"value":4.064386989844407},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2215558000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1193"}],"scale":100,"value":4.509022106394867},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2304420500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1194"}],"scale":100,"value":4.196282753082608},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2303229500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1195"}],"scale":100,"value":4.454614705134682},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2337829000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1196"}],"scale":100,"value":4.837821756852191},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2337829000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1197"}],"scale":100,"value":4.67266853135965},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2371481000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1198"}],"scale":100,"value":4.482431020952729},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2486729000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1199"}],"scale":100,"value":3.800172837490535},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2566210000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1200"}],"scale":100,"value":3.6707829834658896},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":2534831500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1201"}],"scale":100,"value":1.0257092039451143},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":48731000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":2.413093524396115},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":28900000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.133276740237692},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-12100000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-2.3413312693498445},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":25400000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":4.993119716925487},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":49800000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":8.713910761154864},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":91981000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":4.447454080221558},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":51400000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.27794441111778},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":71200000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":14.107390529027143},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":11000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":2.0595394120951127},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-4400000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-0.7081924995976152},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":129262000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":5.983927990285864},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":2500000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":0.453309156844961},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-3300000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-0.5730161486369179},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":15500000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":2.843514951385062},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":7600000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":1.231966283028041},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":22244000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":0.9716019157732347},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":17600000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":3.1768953068592065},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-35700000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-6.234718826405872},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":86700000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":15.46557260078487},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":165300000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":26.469175340272223},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":233967000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":10.121172716218085},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":155200000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":27.1518544436669},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":179000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":33.33954181411809},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":99700000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":15.402440908388693},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-57000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-7.217016966320589},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":376919000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":14.806534816976246},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-26700000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-3.6736378646120005},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-24800000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-3.4641709735996673},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-66200000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-8.862115127175363},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-2500000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-0.34115720524017235},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-120345000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-4.117815123462599},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-23300000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-3.3280959862876713},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-10000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-1.446968600781362},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-48700000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-7.153349001175091},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-49100000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-6.723264411885522},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-131000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-4.6748982941974155},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-66000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-9.751773049645385},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-42600000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-6.254588166201735},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":17600000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":2.7843695617782105},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-13700000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-2.0111567821491483},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-104700000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-3.919586702605571},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":16700000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":0.6506916033508725},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-25400000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-4.158480681074006},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":13100000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.0516836335160438},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":3300000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":0.507926735416353},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":25700000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":3.850187265917593},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":6700000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1.1445165698667603},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-600000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-0.09208103130755596},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":19879000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":1.1266943064502044},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":40517000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":9.484693913381381},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":10445000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":2.265456398911203},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":38627000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":7.80228370361542},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":142874000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":8.007537085734917},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":30900000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":6.803170409511239},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":54000000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":11.54586273252085},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":45000000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":9.544008483563093},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":16500000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":3.0916245081506366},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":146411000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":7.597407112589893},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":1177000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":0.24263038548753002},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-11278000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-2.1617788000766747},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-17803000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-3.4468538238141333},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":23600000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":4.289349327517256},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-4294000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-0.2070865659462684},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":13423000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":2.760360864281064},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":14878000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":2.9148430122525992},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":6403000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":1.2839459631800443},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":28800000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":5.019170442662957},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":63459000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":3.066785551181961},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":9600000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":1.921152691614969},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":11500000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":2.1892252046449734},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":25500000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.048505246485835},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-4400000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-0.730169266511782},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":42350000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":1.9857513548591665},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-36500000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-7.166699391321418},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-30700000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-5.719076005961254},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-60600000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-11.421032793064455},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-27600000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-4.613841524573726},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-155603000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-7.1540161946149095},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-1600000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-0.33840947546531774},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":10700000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":2.1142066785220237},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":38700000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":8.23404255319149},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":900000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":0.1577287066246047},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2008-12-31","value":1070640000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1764365000}},"quality":[{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.7810e+8 but the year reports 1.7901e+8 (0.51% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.6398e+8 but the year reports 1.6548e+8 (0.90% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.1310e+8 but the year reports 1.0924e+8 (3.41% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"capex","periodKey":"FY2008","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -8.8809e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2009Q3","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.7606e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2009Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -8.6800e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2010Q1","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.8090e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2010Q2","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.5434e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2018Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 79 of 87 period(s), by up to 51.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}