{"schemaVersion":2,"ticker":"BLDR","company":{"ticker":"BLDR","name":"Builders FirstSource, Inc.","exchange":"NYSE","cik":1316835,"sic":"5211","sicDescription":"Retail-Lumber & Other Building Materials Dealers","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:34.400Z","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":[677886000,700343000,779093000,1070676000,1489892000,1604096000,3564425000,6367284000,7034209000,7724771000,7280431000,8558874000,19893856000,22726418000,17097330000,16400492000,15190638000],"costOfRevenue":[535480000,568587000,621148000,856110000,1169972000,1247099000,2662967000,4770536000,5306818000,5801831000,5303602000,6336290000,14042900000,14982039000,11084996000,11017448000,10574861000],"grossProfit":[142406000,131756000,157945000,214566000,319920000,356997000,901458000,1596748000,1727391000,1922940000,1976829000,2222584000,5850956000,7744379000,6012334000,5383044000,4615777000],"operatingExpenses":[202603000,195150000,195920000,223725000,272360000,309002000,826873000,1383593000,1464188000,1577472000,1600623000,1700830000,3821632000,4276773000,4171715000,4093195000,4126701000],"operatingIncome":[-60667000,-63733000,-37475000,-8703000,48042000,49610000,90755000,236336000,285103000,368968000,392306000,543854000,2387424000,3770206000,2176319000,1595249000,786276000],"pretaxIncome":[-87712000,-95405000,-62414000,-53842000,-41596000,19261000,-18444000,21669000,91929000,260755000,282755000,408166000,2251547000,3571833000,1984204000,1387525000,512382000],"interestExpense":[27045000,31672000,24939000,45139000,89638000,30349000,109199000,214667000,193174000,null,null,null,null,null,null,null,null],"netIncome":[-61854000,-95508000,-64995000,-56856000,-42691000,18150000,-22831000,144341000,38781000,205191000,221809000,313537000,1725416000,2749369000,1540555000,1077898000,435199000],"dilutedEps":[null,null,-0.68,-0.6,-0.44,0.18,-0.22,1.27,0.34,1.76,1.9,2.66,8.48,16.82,11.94,9.06,3.89],"cash":[84098000,103234000,146833000,131432000,54696000,17773000,65063000,14449000,57533000,10127000,14096000,423806000,42603000,80445000,66156000,153624000,181753000],"currentAssets":[null,235349000,321937000,379872000,331161000,331540000,1194329000,1215981000,1395868000,1373751000,1306867000,2223682000,3968269000,3497647000,3300728000,3141239000,2927283000],"totalAssets":[null,412804000,493794000,550841000,515839000,574065000,2882038000,2909887000,3006124000,2932309000,3249490000,4173671000,10714343000,10595160000,10499452000,10583086000,11237530000],"currentLiabilities":[null,76451000,76131000,117235000,126423000,172167000,735238000,754697000,798354000,731259000,821301000,1074853000,2128711000,1842779000,1863437000,1777276000,1574941000],"totalLiabilities":[null,253299000,392570000,502745000,500471000,533865000,2732843000,2600267000,2629915000,2335971000,2424537000,3020888000,5911862000,5632594000,5767101000,6286616000,6885279000],"totalDebt":[null,169102000,297509000,360955000,353971000,383904000,null,null,1784420000,1561294000,1291273000,1624240000,2981502000,2984197000,3181060000,3704113000,4441367000],"equity":[46947000,159505000,101224000,48096000,15368000,40200000,149195000,309620000,376209000,596338000,824953000,1152783000,4802481000,4962566000,4732351000,4296470000,4352251000],"operatingCashFlow":[-2746000,-41720000,-66408000,-66850000,-47576000,27493000,177034000,158227000,178528000,282830000,504046000,260067000,1743549000,3599231000,2306872000,1872692000,1215886000],"capex":[2103000,8953000,4792000,10398000,15051000,25716000,43811000,42662000,62407000,101411000,112870000,112082000,227891000,340152000,476335000,380569000,362602000],"depreciationAndAmortization":[null,null,null,11120000,9305000,9519000,58280000,109793000,92993000,97906000,100038000,116566000,547352000,497140000,558275000,561929000,591432000],"dilutedShares":[null,91676000,94950000,95463000,96449000,100522000,103190000,113585000,115597000,116554000,117025000,117917000,203470000,163481000,128998000,118980000,111822000],"sharesOutstanding":[null,96769000,96806000,96916000,97905000,98226000,109726000,111564000,113572000,115078000,116052000,116829000,179820000,138864000,121857000,113578000,110585000],"totalCosts":[736883000,762679000,814107000,1078373000,1441850000,1554486000,3473670000,6130948000,6749106000,7355803000,6888125000,8015020000,17506432000,18956212000,14921011000,14805243000,14404362000],"freeCashFlow":[-4849000,-50673000,-71200000,-77248000,-62627000,1777000,133223000,115565000,116121000,181419000,391176000,147985000,1515658000,3259079000,1830537000,1492123000,853284000],"capexOutflow":[-2103000,-8953000,-4792000,-10398000,-15051000,-25716000,-43811000,-42662000,-62407000,-101411000,-112870000,-112082000,-227891000,-340152000,-476335000,-380569000,-362602000],"grossMargin":[21.00736702041346,18.813067311303175,20.272932756423174,20.040236261950394,21.472697349875027,22.255338832588574,25.29041851069948,25.07737993153753,24.55700420615879,24.893165117775013,27.152636979871108,25.968182263227618,29.410869365898694,34.076549150860465,35.165338681536824,32.82245435075972,30.385669120678145],"operatingMargin":[-8.949439876321387,-9.100255160685549,-4.810080439690768,-0.812850946504825,3.224529026264991,3.0927076683689756,2.5461329667477925,3.711723868450033,4.053092536772791,4.7764263820895145,5.388499664374266,6.354270433236896,12.00081070256063,16.58953029905549,12.728999206308822,9.726836243693176,5.1760564631979245],"netMargin":[-9.124543064763103,-13.637317714319982,-8.342393013414316,-5.310289947659236,-2.865375476880203,1.1314784152569421,-0.6405240676967534,2.266916317852321,0.5513199849478456,2.656272917346029,3.0466465515571812,3.663297298219369,8.67310992901527,12.097678569495642,9.01050046995642,6.572351609939507,2.8649158777926247],"currentRatio":[null,3.0784293207413898,4.228724172807397,3.240261014202243,2.619467976554899,1.9256884304193023,1.6244114150791988,1.6112174819828355,1.7484323996623052,1.8786107247910795,1.591215644447042,2.068824295043136,1.8641652154754684,1.8980284667884755,1.77131182862635,1.7674457990767893,1.8586620070212154],"ebit":[-60667000,-63733000,-37475000,-8703000,48042000,49610000,90755000,236336000,285103000,null,null,null,null,null,null,null,null],"netDebt":[null,65868000,150676000,229523000,299275000,366131000,null,null,1726887000,1551167000,1277177000,1200434000,2938899000,2903752000,3114904000,3550489000,4259614000],"fcfMargin":[-0.7153120141144677,-7.235454627232656,-9.13883194945918,-7.214881065793947,-4.2034590426688645,0.11077890600063836,3.737573381400927,1.8149810814155614,1.6508039496693943,2.348535639438373,5.372978605250156,1.7290241683660723,7.618724092503736,14.340486917031974,10.706566463886466,9.098038034468722,5.617170259734976],"ebitda":[null,null,null,2417000,57347000,59129000,149035000,346129000,378096000,null,null,null,null,null,null,null,null],"debtToCapital":[null,51.460254955007045,74.61358854170585,88.24205294694305,95.8390530109195,90.52119291494539,null,null,82.58798710930937,72.36145922937739,61.017726840139,58.488532504052,38.30303843161014,37.55235936946905,40.19834177701625,46.29803853044209,50.506708387833086],"returnOnAssets":[null,-23.136403717018243,-14.338218262118382,-10.885333154642531,-8.004462444219447,3.330568563836815,-1.321199049912575,4.984215092564217,1.3110523290102065,6.910610930526621,7.176195796725193,8.447533335192379,23.178591852479453,25.804158829983038,14.60614682080903,10.225505107591886,3.9888791407172004],"returnOnEquity":[-82.79157548135804,-92.52320151899715,-49.85636427094799,-76.15322796678274,-134.53611496281357,65.32536711776562,-24.10940098735447,62.919041443719145,11.309233059552746,42.19662391637628,31.212327384047324,31.706658522674413,57.94591138193034,56.3104099754973,31.78067434718626,23.8768273288395,10.063892684247763],"revenueGrowth":[null,3.3127989071908948,11.244490199802094,37.42595556628028,39.15432866712245,7.665253588850729,122.20771076045325,78.63425377164619,10.474246162099888,9.817194797595574,-5.7521446266821314,17.559990610445997,132.43543484808865,14.238375908622247,-24.768918709494827,-4.075712406557052,-7.376937228468517]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[211483000,180394000,147093000,162829000,206393000,217194000,192677000,219389000,271919000,291780000,287588000,319702000,398148000,402931000,369111000,345909000,426543000,434907000,396737000,370986000,461521000,1276063000,1455855000,1397114000,1677300000,1745958000,1546912000,1533064000,1843297000,1878909000,1778939000,1700436000,2089888000,2118467000,1815980000,1631300000,1904523000,1981035000,1763573000,1787021000,1945643000,2295450000,2530760000,4173775000,5576682000,5508590000,4634809000,5681131000,6926259000,5761463000,4357565000,3883314000,4528890000,4534264000,4150862000,3891352000,4456340000,4232494000,3820306000,3657496000,4234064000,3941190000,3357888000,3287077000,3862548000],"costOfRevenue":[172748000,144865000,119032000,131396000,163590000,172755000,153407000,174270000,218255000,234067000,229518000,257355000,315916000,310437000,286264000,270994000,332744000,337260000,306101000,287253000,350907000,951289000,1073518000,1047366000,1258969000,1308864000,1155337000,1157012000,1382500000,1419587000,1347719000,1289384000,1593560000,1595686000,1323201000,1189325000,1387367000,1439893000,1287017000,1321608000,1428311000,1724799000,1861572000,3104221000,3993531000,3796138000,3149010000,3848758000,4514112000,3746731000,2872438000,2511914000,2933944000,2953162000,2685976000,2591498000,2993656000,2846161000,2586133000,2542255000,2935023000,2741707000,2355876000,2358111000,2775761000],"grossProfit":[38735000,35529000,28061000,31433000,42803000,44439000,39270000,45119000,53664000,57713000,58070000,62347000,82232000,92494000,82847000,74915000,93799000,97647000,90636000,83733000,110614000,324774000,382337000,349748000,418331000,437094000,391575000,376052000,460797000,459322000,431220000,411052000,496328000,522781000,492779000,441975000,517156000,541142000,476556000,465413000,517332000,570651000,669188000,1069554000,1583151000,1712452000,1485799000,1832373000,2412147000,2014732000,1485127000,1371400000,1594946000,1581102000,1464886000,1299854000,1462684000,1386333000,1234173000,1115241000,1299041000,1199483000,1002012000,928966000,1086787000],"operatingExpenses":[51450000,47980000,45770000,46723000,50847000,50315000,47535000,50961000,55036000,59342000,57986000,61137000,69063000,72246000,69714000,69318000,76417000,82362000,79999000,83000000,94664000,291133000,352706000,326969000,341909000,350837000,340697000,335775000,369456000,370638000,366419000,358908000,391769000,406993000,408302000,373984000,405411000,415610000,405718000,410166000,393677000,436293000,460694000,910198000,983513000,967312000,960509000,1034268000,1116379000,1076904000,1049222000,988817000,1102674000,1022974000,1057250000,1006157000,1054201000,1034610000,998227000,1004100000,1061654000,1044215000,1016732000,985350000,1030380000],"operatingIncome":[-12715000,-13290000,-17709000,-15290000,-8044000,-5876000,-8265000,-5842000,-1372000,-1629000,140000,1210000,13169000,20348000,13315000,5434000,17354000,15585000,11237000,733000,15950000,38241000,35831000,22779000,76422000,86257000,50878000,40277000,91341000,88684000,64801000,52144000,104559000,121788000,90477000,71891000,115645000,129632000,75138000,60947000,129255000,139758000,213894000,247956000,680238000,837440000,621790000,863805000,1365868000,1014528000,526005000,467183000,577072000,641628000,490436000,373597000,489483000,428023000,304146000,184441000,311287000,228768000,61780000,16516000,128507000],"pretaxIncome":[-19246000,-20200000,-24615000,-21165000,-13709000,-11195000,-16345000,-18947000,-11833000,-12247000,-10815000,-11290000,-47889000,12823000,4760000,-3394000,10850000,9192000,2613000,-6874000,3377000,-7764000,-7183000,-12445000,33620000,-6033000,6527000,4120000,57631000,54848000,-24670000,25402000,75602000,92682000,67069000,46990000,86263000,101844000,47658000,9016000,102443000,111715000,184992000,216112000,652443000,801486000,581506000,822491000,1295153000,970417000,483772000,425075000,524056000,591435000,443638000,325261000,437467000,373760000,251037000,119549000,239299000,159510000,-5975000,-57876000,52403000],"interestExpense":[6531000,6910000,6906000,5875000,5665000,5319000,8080000,13105000,10461000,10618000,10955000,12500000,61058000,7525000,8555000,8828000,6504000,6393000,8624000,7607000,12573000,46005000,43014000,35224000,42802000,92290000,44351000,36157000,33710000,33836000,89471000,26742000,28957000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[-19039000,-20470000,-24613000,-21249000,-15484000,-11564000,-16698000,-19188000,-12055000,-13565000,-12048000,-11808000,-48206000,12794000,4529000,-3384000,10609000,8504000,2421000,-7070000,3576000,-8757000,-10580000,-16980000,29441000,125469000,6411000,3822000,37910000,39750000,-42701000,23220000,56622000,73328000,52021000,35708000,66604000,78130000,41367000,8767000,78924000,85932000,139914000,172580000,497235000,613145000,442456000,639640000,987209000,738007000,384513000,333786000,404619000,451457000,350693000,258781000,344090000,284783000,190244000,96304000,185031000,122384000,31480000,-47414000,-3900000],"dilutedEps":[null,null,null,null,null,null,null,-0.2,-0.13,-0.14,-0.13005185626613974,-0.12,-0.5,0.13,0.05,-0.03,0.09,0.07,0.02,-0.07,0.03,-0.08,-0.1,-0.15,0.26,1.1,0.06,0.03,0.33,0.34,-0.38,0.2,0.49,0.63,0.45,0.31,0.57,0.67,0.35,0.07,0.67,0.73,1.18,0.83,2.39,2.98,2.315213467056198,3.56,5.75,4.72,2.630302269579988,2.41,3.16,3.59,2.831866225058567,2.1,2.87,2.44,1.6466060983629254,0.84,1.66,1.1,0.28211993288953835,-0.43,-0.04],"cash":[124586000,121413000,103234000,77615000,63103000,52917000,146833000,129629000,105090000,90675000,131432000,117666000,25511000,50356000,54696000,62766000,34539000,67770000,17773000,36837000,40151000,101185000,65063000,3728000,6192000,5850000,14449000,4515000,6931000,9337000,57533000,10069000,13196000,34446000,10127000,11724000,10552000,43271000,14096000,163872000,385461000,340927000,423806000,19118000,90266000,224735000,42603000,281802000,166185000,84982000,80445000,144407000,89316000,88096000,66156000,697475000,75569000,328103000,153624000,115371000,87020000,296162000,181753000,98342000,65651000],"currentAssets":[null,null,235349000,null,225429000,222126000,321937000,327537000,331567000,329357000,379872000,396277000,325237000,351386000,331161000,355749000,350102000,396338000,331540000,365097000,397805000,1340533000,1194329000,1189626000,1318885000,1330983000,1215981000,1329586000,1470461000,1455599000,1395868000,1503115000,1726952000,1613974000,1373751000,1385754000,1433958000,1430077000,1306867000,1604881000,1801587000,2061742000,2223682000,3570668000,4915075000,4231234000,3968269000,5379933000,5277316000,4420131000,3497647000,3347289000,3605217000,3574107000,3300728000,3943288000,3454705000,3474408000,3141239000,3280405000,3287617000,3296188000,2927283000,3116103000,3243918000],"totalAssets":[null,null,412804000,null,396793000,391036000,493794000,495319000,499097000,498772000,550841000,563491000,505507000,533870000,515839000,542800000,546474000,609345000,574065000,625456000,662372000,3037834000,2882038000,2849091000,2965190000,3052303000,2909887000,3015890000,3130710000,3093045000,3006124000,3109689000,3322852000,3193585000,2932309000,3199465000,3249971000,3297759000,3249490000,3561358000,3764678000,4014934000,4173671000,9379506000,10626094000,10809148000,10714343000,12051185000,12085902000,11537698000,10595160000,10476916000,10733112000,10736757000,10499452000,11168443000,10721187000,10894137000,10583086000,11447615000,11464555000,11430883000,11237530000,11303094000,11323809000],"currentLiabilities":[null,null,76451000,null,91621000,96756000,76131000,95795000,109565000,120578000,117235000,140383000,136930000,151476000,126423000,154705000,147969000,203742000,172167000,219896000,246076000,823807000,735238000,732469000,797191000,760521000,754697000,705867000,814764000,781928000,798354000,719391000,846750000,771762000,731259000,737911000,848219000,863745000,821301000,859013000,933106000,1084871000,1074853000,1861178000,2252748000,2033180000,2128711000,2683067000,2528813000,2293727000,1842779000,1831931000,1955856000,2026682000,1863437000,1781499000,1892541000,1958883000,1777276000,1801456000,1834631000,1845082000,1574941000,1771864000,1813405000],"totalLiabilities":[null,null,253299000,null,269886000,274028000,392570000,412878000,427789000,439912000,502745000,526430000,513959000,528418000,500471000,530206000,521924000,574109000,533865000,591480000,614229000,2882316000,2732843000,2715157000,2796069000,2751989000,2600267000,2691427000,2763605000,2681040000,2629915000,2708716000,2861381000,2655270000,2335971000,2566994000,2545840000,2518758000,2424537000,2727820000,2848744000,3007069000,3020888000,4395561000,5143639000,5285722000,5911862000,6915138000,6949549000,6313095000,5632594000,5819684000,6391052000,6156072000,5767101000,6211735000,6416545000,6447464000,6286616000,7073455000,7286463000,7114694000,6885279000,7298874000,7318634000],"totalDebt":[null,null,169102000,null,169077000,169066000,297509000,297825000,298151000,298492000,360955000,361529000,354003000,353987000,353971000,353955000,353939000,383921000,383904000,408886000,408868000,null,null,null,null,null,null,null,null,null,1784420000,null,null,1841582000,1561294000,1579130000,1433112000,1364837000,1291273000,1567729000,1601858000,1603673000,1624240000,1672243000,2055133000,2423483000,2981502000,3394543000,3555247000,3173266000,2984197000,3198858000,3674714000,3399246000,3181060000,3704282000,3803493000,3703766000,3704113000,4479504000,4677046000,4442974000,4441367000,4637563000,4591314000],"equity":[null,null,159505000,null,126907000,117008000,101224000,82441000,71308000,58860000,48096000,37061000,-8452000,5452000,15368000,12594000,24550000,35236000,40200000,33976000,48143000,155518000,149195000,133934000,169121000,300314000,309620000,324463000,367105000,412005000,376209000,400973000,461471000,538315000,596338000,632471000,704131000,779001000,824953000,833538000,915934000,1007865000,1152783000,4983945000,5482455000,5523426000,4802481000,5136047000,5136353000,5224603000,4962566000,4657232000,4342060000,4580685000,4732351000,4956708000,4304642000,4446673000,4296470000,4374160000,4178092000,4316189000,4352251000,4004220000,4005175000],"operatingCashFlow":[null,-1766000,-17594000,-25330000,-13434000,-9174000,-18470000,-14905000,-22872000,-11069000,-18004000,-25189000,-60679000,29696000,8596000,13760000,-13068000,29804000,-3003000,9863000,7694000,101212000,58265000,-43296000,11497000,28081000,161945000,-136442000,60096000,68748000,186126000,-178325000,9356000,178501000,273298000,6075000,172710000,181479000,143782000,-50654000,220540000,-14740000,104921000,-200508000,-3268000,1106993000,840332000,179822000,947248000,1500796000,971365000,654381000,391326000,649466000,611699000,317187000,452084000,729958000,373463000,132328000,341040000,547724000,194794000,87454000,68026000],"capex":[null,1568000,770000,527000,1108000,1100000,2057000,1746000,2242000,5168000,1242000,981000,3614000,4797000,5659000,5304000,6817000,2401000,11194000,9124000,5207000,13982000,15498000,8978000,13694000,11455000,8535000,9778000,14790000,23492000,14347000,20113000,29835000,28745000,22718000,21524000,23868000,32545000,34933000,28498000,26311000,28699000,28574000,39263000,59030000,61886000,67712000,50475000,69063000,85703000,134911000,105645000,125465000,145486000,99739000,93212000,88107000,99578000,99672000,99974000,88739000,85818000,88071000,46745000,38047000],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982000,2040000,2391000,3106000,3152000,3630000,23853000,null,null,30558000,25552000,22892000,23592000,24173000,23031000,22197000,22819000,24768000,25104000,25215000,23576000,23814000,24381000,28267000,29400000,28475000,29423000,29268000,134331000,127222000,139947000,145852000,111946000,117859000,125667000,141668000,136549000,138966000,140611000,142149000,140381000,143355000,141705000,136488000,145031000,147524000,147535000,151342000,148360000,150004000],"dilutedShares":[null,null,null,null,null,null,null,null,null,95514000,95649000,95989000,96349000,99765000,96854000,97617000,100759000,100360000,100204000,98624000,102978000,105856000,109472000,109913000,113504000,114273000,114161000,114580000,115465000,115871000,116458000,116696000,116693000,116456000,116374000,116531000,116919000,117154000,117490000,117494000,117547000,118026000,118598000,208624000,208318000,205630000,191341000,179546000,171549000,156493000,146591000,138412000,128066000,125792000,123790000,123371000,120072000,116940000,115572000,114339000,111196000,110930000,110862000,109870000,107564000],"sharesOutstanding":[null,null,96769000,null,96738000,96806000,96806000,96644000,96690000,96813000,96916000,96900000,97189000,97276000,97905000,97970000,98084000,98133000,98226000,98537000,99326000,109267000,109726000,110114000,110839000,111538000,111564000,112356000,112582000,112931000,113572000,114619000,114671000,114725000,115078000,115603000,115880000,115767000,116052000,116545000,116701000,116803000,116829000,206858000,207196000,196288000,179820000,176886000,160226000,148994000,138864000,131767000,125032000,123400000,121857000,122049000,116451000,115557000,113578000,113726000,110537000,110552000,110585000,107518000,107594000],"totalCosts":[224194000,192434000,164664000,178119000,212555000,222955000,200500000,225103000,273215000,292717000,287338000,318433000,384927000,382780000,355710000,340312000,409161000,419322000,385500000,370253000,445571000,1237822000,1420024000,1374335000,1600878000,1659701000,1496034000,1492787000,1751956000,1790225000,1714138000,1648292000,1985329000,1996679000,1725503000,1559409000,1788878000,1851403000,1688435000,1726074000,1816388000,2155692000,2316866000,3925819000,4896444000,4671150000,4013019000,4817326000,5560391000,4746935000,3831560000,3416131000,3951818000,3892636000,3660426000,3517755000,3966857000,3804471000,3516160000,3473055000,3922777000,3712422000,3296108000,3270561000,3734041000],"freeCashFlow":[null,-3334000,-18364000,-25857000,-14542000,-10274000,-20527000,-16651000,-25114000,-16237000,-19246000,-26170000,-64293000,24899000,2937000,8456000,-19885000,27403000,-14197000,739000,2487000,87230000,42767000,-52274000,-2197000,16626000,153410000,-146220000,45306000,45256000,171779000,-198438000,-20479000,149756000,250580000,-15449000,148842000,148934000,108849000,-79152000,194229000,-43439000,76347000,-239771000,-62298000,1045107000,772620000,129347000,878185000,1415093000,836454000,548736000,265861000,503980000,511960000,223975000,363977000,630380000,273791000,32354000,252301000,461906000,106723000,40709000,29979000],"capexOutflow":[null,-1568000,-770000,-527000,-1108000,-1100000,-2057000,-1746000,-2242000,-5168000,-1242000,-981000,-3614000,-4797000,-5659000,-5304000,-6817000,-2401000,-11194000,-9124000,-5207000,-13982000,-15498000,-8978000,-13694000,-11455000,-8535000,-9778000,-14790000,-23492000,-14347000,-20113000,-29835000,-28745000,-22718000,-21524000,-23868000,-32545000,-34933000,-28498000,-26311000,-28699000,-28574000,-39263000,-59030000,-61886000,-67712000,-50475000,-69063000,-85703000,-134911000,-105645000,-125465000,-145486000,-99739000,-93212000,-88107000,-99578000,-99672000,-99974000,-88739000,-85818000,-88071000,-46745000,-38047000],"grossMargin":[18.315893003220115,19.695222679246537,19.077046494394704,19.304300830933066,20.738590940584224,20.460509958838642,20.381259828625108,20.565753068750027,19.735288817625836,19.779628487216396,20.192080337148976,19.501598363475985,20.653626289721412,22.95529507533548,22.44500976670974,21.657430133358773,21.990514438169185,22.452386372258896,22.845361032623625,22.5703934919377,23.96727342851138,25.451251231326356,26.262024720868492,25.03360498856929,24.94073809097955,25.03462282597863,25.313333919447263,24.529439084082597,24.998521670680308,24.44620787914689,24.240291544566734,24.173329663686253,23.749023871135677,24.677325632167037,27.135706340378196,27.09342242383375,27.15409580246602,27.316125156799348,27.02218734353497,26.044069991343132,26.58925609682763,24.860092792262954,26.442175472980452,25.62557876263095,28.38876235008559,31.086938762913924,32.05739438237908,32.25366568734289,34.826116089508055,34.96910420148494,34.08157996495749,35.315197277377,35.217150339266354,34.870091375358825,35.29112748147252,33.40366021886481,32.822540470430894,32.75451778549479,32.30560588602065,30.491926717076385,30.680712431366175,30.434538806807083,29.840542626793987,28.26115725308534,28.136530601043663],"operatingMargin":[-6.012303589413806,-7.36720733505549,-12.039322061552896,-9.390219186999857,-3.8974190016134265,-2.70541543504885,-4.289562324512007,-2.6628500061534535,-0.5045620203075181,-0.5582973473164713,0.04868075163080518,0.37847745713195413,3.307564021419171,5.049996153187519,3.6073159564467057,1.5709333957775022,4.068522985959212,3.583524753568004,2.8323549353854065,0.19758157989789374,3.4559640839745103,2.9967956127557964,2.461165431997005,1.6304324486047665,4.556251117868002,4.940382300146968,3.2890041579611515,2.6272223468818003,4.955305628989794,4.719973133344936,3.642676898983045,3.0665076486265876,5.003091074737019,5.748874067899099,4.982268527186423,4.406976031386011,6.072124096164761,6.543650162667494,4.260555134377766,3.4105363059527565,6.6433050667568505,6.088479383127492,8.451769428946246,5.940808979880324,12.197898320183938,15.202438373522082,13.415655316109035,15.204806930169362,19.72014041057373,17.608860804972625,12.071076392434765,12.030523413764636,12.742018463685362,14.150653777548023,11.815280777823979,9.600699191437835,10.983968907219827,10.112784566262823,7.961299435176135,5.04282164628478,7.351967282497383,5.804541267992662,1.839846951417081,0.5024524828593915,3.327000725945671],"netMargin":[-9.002614867388868,-11.347384059336784,-16.732951262126683,-13.049886690945717,-7.502192419316546,-5.324272309548146,-8.666317204440592,-8.746108510454034,-4.433305506419191,-4.6490506546027826,-4.189326397485291,-3.693439515548855,-12.107557993509952,3.1752334766994843,1.2270021754973437,-0.9782919785261442,2.487205275904188,1.9553605713405395,0.6102279343746613,-1.9057322917845958,0.7748293143757272,-0.6862513841401247,-0.7267207242479505,-1.2153625258926615,1.7552614320634354,7.18625533947552,0.41443857181274696,0.24930466047079575,2.0566408994318333,2.115589419178896,-2.400363362656055,1.3655321341114868,2.709331791942917,3.4613708875332967,2.864624059736341,2.1889290749708823,3.497148629866901,3.9438980129073946,2.3456358200085847,0.4905930036636391,4.05644817677241,3.7435796902568126,5.528536882201394,4.134865918742625,8.91632336217127,11.130706768882781,9.546369656225316,11.259025711605664,14.253134339908454,12.80936803725026,8.82403360592441,8.5953904319867,8.934175923901885,9.956566269630528,8.448678852729866,6.6501565522728345,7.721358783216721,6.728491522964947,4.979810517796218,2.633058245313187,4.370056758707473,3.1052550118111535,0.9374940438751977,-1.4424365477291832,-0.10096961901832677],"currentRatio":[null,null,3.0784293207413898,null,2.460451206601107,2.295733597916408,4.228724172807397,3.4191450493240776,3.0262127504221237,2.731485013849956,3.240261014202243,2.822827550344415,2.375206309793325,2.3197470226306476,2.619467976554899,2.299531366148476,2.3660496455338618,1.9452935575384556,1.9256884304193023,1.660316695164987,1.6165940603715925,1.6272415747863274,1.6244114150791988,1.6241315332116444,1.6544153157775239,1.7500936857759353,1.6112174819828355,1.8836211354263621,1.8047692337903982,1.8615511914140432,1.7484323996623052,2.0894270292511306,2.039506347800413,2.091284618833267,1.8786107247910795,1.8779419198250196,1.6905516146183945,1.6556703656750547,1.591215644447042,1.8682848804383636,1.9307420593158762,1.9004489934748001,2.068824295043136,1.9184989291728143,2.1818130567644496,2.0810916888814566,1.8641652154754684,2.0051429949382555,2.08687475111841,1.9270519115832005,1.8980284667884755,1.8271916354928215,1.8432936780621887,1.7635262956892102,1.77131182862635,2.2134663000091495,1.8254320514060198,1.7736679526036012,1.7674457990767893,1.8209742563792843,1.791977242290139,1.7864723627459376,1.8586620070212154,1.758658113715274,1.7888546684276265],"ebit":[-12715000,-13290000,-17709000,-15290000,-8044000,-5876000,-8265000,-5842000,-1372000,-1629000,140000,1210000,13169000,20348000,13315000,5434000,17354000,15585000,11237000,733000,15950000,38241000,35831000,22779000,76422000,86257000,50878000,40277000,91341000,88684000,64801000,52144000,104559000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netDebt":[null,null,65868000,null,105974000,116149000,150676000,168196000,193061000,207817000,229523000,243863000,328492000,303631000,299275000,291189000,319400000,316151000,366131000,372049000,368717000,null,null,null,null,null,null,null,null,null,1726887000,null,null,1807136000,1551167000,1567406000,1422560000,1321566000,1277177000,1403857000,1216397000,1262746000,1200434000,1653125000,1964867000,2198748000,2938899000,3112741000,3389062000,3088284000,2903752000,3054451000,3585398000,3311150000,3114904000,3006807000,3727924000,3375663000,3550489000,4364133000,4590026000,4146812000,4259614000,4539221000,4525663000],"fcfMargin":[null,-1.8481767686286683,-12.484618574643253,-15.879849412573927,-7.045781591429942,-4.7303332504581155,-10.6535808633101,-7.5897150723144735,-9.235838613704816,-5.564809102748646,-6.692212470617689,-8.185747977804331,-16.14801531088942,6.179469934058188,0.7956956037614701,2.444573572818285,-4.66189809702656,6.300887316138852,-3.5784411335469093,0.19919889160237852,0.5388703872629848,6.8358693888938085,2.9375865041504823,-3.7415701224094815,-0.13098432003815658,0.9522565834916992,9.917176930555843,-9.537762285201401,2.45787846451223,2.408631817719751,9.656261400756295,-11.669830561103153,-0.9799089711984565,7.069074004929036,13.798610116851506,-0.9470361061729909,7.815185219606169,7.517989333858312,6.172072264658168,-4.429270836772484,9.982766622653797,-1.8923958265263892,3.01676176326479,-5.74470353576798,-1.117115876429748,18.972314149355824,16.66994260173397,2.2767825631903227,12.679066722743116,24.561348393628492,19.195445162608017,14.130611122355802,5.870334673617597,11.114924053826597,12.333823673251484,5.755711639553553,8.167621860091465,14.893819105236773,7.166729576112489,0.8845942688659127,5.958837655736899,11.719962752366671,3.178277536356186,1.2384559290822819,0.7761456945001072],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7416000,19394000,17976000,14343000,3885000,19580000,62094000,null,null,106980000,111809000,73770000,63869000,115514000,111715000,86998000,74963000,129327000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,51.460254955007045,null,57.12369587545273,59.098694743318156,74.61358854170585,78.32017587688618,80.69934688287469,83.52884550807048,88.24205294694305,90.7019744599714,102.44594864433904,98.4831918628752,95.8390530109195,96.56417013823527,93.51368203567343,91.59360335148882,90.52119291494539,92.32808414359326,89.46568025714917,null,null,null,null,null,null,null,null,null,82.58798710930937,null,null,77.38074378849169,72.36145922937739,71.4021200026587,67.05423763231416,63.66325254053711,61.017726840139,65.28757526755668,63.62153823667721,61.407224401865875,58.488532504052,25.123133541300213,27.26512778358276,30.495919860161987,38.30303843161014,39.792593478293995,40.90440195130931,37.78656228145497,37.55235936946905,40.71819441987044,45.83781456231647,42.5974359928676,40.19834177701625,42.769729557475536,46.9095914165218,45.44253383161324,46.29803853044209,50.59491753922444,52.8173135189988,50.723727826505794,50.506708387833086,53.66442318674282,53.409176699929475],"returnOnAssets":[null,null,null,null,-20.619315360906064,-18.64534211683835,-14.338218262118382,-12.70575124313826,-13.283996919264643,-13.824555409706363,-10.885333154642531,-9.34558608248883,-17.04691599874179,-11.47890556456158,-8.004462444219447,-6.194934244244958,4.667004442095437,3.5440402723897075,3.330568563836815,2.4761696066615535,1.229437000246516,-0.5390467536690686,-1.321199049912575,-1.884619779211506,-0.37909758675385835,4.182171928152027,4.984215092564217,5.63149309435103,5.696025197263735,2.860472669733268,1.3110523290102065,1.8995428840277793,2.382901101748151,3.514410741526064,6.910610930526621,6.900418027520012,6.9273430913931495,7.162245599678588,7.176195796725193,5.764623626443112,5.907294862508445,5.879913186564786,8.447533335192379,7.377405403534107,12.447713020538439,19.196790735507264,23.178591852479453,20.46108545916695,23.62143776355015,25.124905769700117,25.804158829983038,21.693040172360732,16.310301575694723,14.136148336738206,14.60614682080903,13.541470945342141,13.097803848077255,11.44979953209516,10.225505107591886,8.095318821697397,6.818451237736381,5.321052343962066,3.9888791407172004,2.5623904731936045,0.9000207298777568],"returnOnEquity":[null,null,null,null,-64.46925701497948,-62.311978668125256,-49.85636427094799,-76.3382297643163,-60.04086471760463,-69.94564104896854,-76.15322796678274,-82.80363508560526,-272.45449917271225,-184.313969399179,-134.53611496281357,-138.02034034840398,304.98198533979377,99.57727093983483,65.32536711776562,62.11724286021043,20.444884651892202,-10.306468016398084,-24.10940098735447,-38.998272884283246,-6.32962662935415,55.87584899699889,62.919041443719145,72.05239126783115,64.75329431993227,24.677988373186732,11.309233059552746,16.039733346566752,18.559794152859848,23.24880040407442,42.19662391637628,42.12690769891741,39.063248004035685,35.29342997428104,31.212327384047324,26.584829970348068,25.5777391647866,24.063360095272955,31.706658522674413,16.410877350221735,27.99645348227499,43.5709877266225,57.94591138193034,43.329599470039106,50.52261986467784,52.23863835871675,56.3104099754973,49.901876582909566,39.266594523787894,32.112774249976134,31.78067434718626,30.48802052020296,32.49842541121459,27.435424628113786,23.8768273288395,19.621347124404718,17.83297696238029,13.556370053528175,10.063892684247763,6.957932201690542,2.5063339617294655],"revenueGrowth":[null,null,null,null,-2.406812840748429,20.399791567347037,30.989917943070022,34.73582715609626,31.748169753819177,34.34072764441007,49.25912278061211,45.72380566026555,46.4215446511645,38.094112002193434,28.347149394272364,8.197321255419098,7.131770095542356,7.935850058694904,7.484469441441743,7.249594546542593,8.200345568910983,193.41054524300597,266.9572033866264,276.5948041165974,263.4287497210311,36.82380885583236,6.254537711516606,9.730773580395024,9.896679186788294,7.6147879845906985,14.999366479799757,10.91748289699581,13.377713954940518,12.749845788167491,2.0821961854790905,-4.0657807762244484,-8.869614065442743,-6.487332585308147,-2.885879800438329,9.545822350272793,2.159070801455276,15.871249119778309,43.50185674196645,133.56048977600153,186.62411346788699,139.97865342307608,83.13901752833142,36.11493192613402,24.20035784719301,4.590521349383425,-5.981778321393616,-31.645406522046404,-34.61275415776396,-21.300128109822104,-4.743543699290775,0.20698815496249523,-1.6019377816639424,-6.65532487742222,-7.963550703444245,-6.009633669737402,-4.98785999272946,-6.882561440134349,-12.104213641525053,-10.127666578446014,-8.774454046986534]}},"filings":[{"accn":"0001564590-19-005770","filed":"2019-03-01","form":"10-K"},{"accn":"0001564590-20-005717","filed":"2020-02-21","form":"10-K"},{"accn":"0001564590-21-009308","filed":"2021-02-26","form":"10-K"},{"accn":"0001564590-22-007980","filed":"2022-03-01","form":"10-K"},{"accn":"0001564590-21-024887","filed":"2021-05-06","form":"10-Q"},{"accn":"0001564590-21-041550","filed":"2021-08-05","form":"10-Q"},{"accn":"0001564590-21-054434","filed":"2021-11-04","form":"10-Q"},{"accn":"0000950170-23-004939","filed":"2023-02-28","form":"10-K"},{"accn":"0001564590-22-019150","filed":"2022-05-10","form":"10-Q"},{"accn":"0000950170-22-013626","filed":"2022-08-01","form":"10-Q"},{"accn":"0000950170-22-023056","filed":"2022-11-08","form":"10-Q"},{"accn":"0000950170-24-018584","filed":"2024-02-22","form":"10-K"},{"accn":"0000950170-23-016998","filed":"2023-05-03","form":"10-Q"},{"accn":"0000950170-23-036892","filed":"2023-08-02","form":"10-Q"},{"accn":"0000950170-23-057261","filed":"2023-11-01","form":"10-Q"},{"accn":"0000950170-25-023953","filed":"2025-02-20","form":"10-K"},{"accn":"0000950170-24-054249","filed":"2024-05-07","form":"10-Q"},{"accn":"0000950170-24-091788","filed":"2024-08-06","form":"10-Q"},{"accn":"0000950170-24-121436","filed":"2024-11-05","form":"10-Q"},{"accn":"0001193125-26-054643","filed":"2026-02-17","form":"10-K"},{"accn":"0000950170-25-061689","filed":"2025-05-01","form":"10-Q"},{"accn":"0000950170-25-100705","filed":"2025-07-31","form":"10-Q"},{"accn":"0001193125-25-257970","filed":"2025-10-30","form":"10-Q"},{"accn":"0001193125-26-195140","filed":"2026-04-30","form":"10-Q"},{"accn":"0001193125-26-325451","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-12-094395","filed":"2012-03-02","form":"10-K"},{"accn":"0000950123-11-070226","filed":"2011-07-29","form":"10-Q"},{"accn":"0000950123-11-092904","filed":"2011-10-28","form":"10-Q"},{"accn":"0001193125-13-087218","filed":"2013-03-01","form":"10-K"},{"accn":"0001564590-14-000455","filed":"2014-02-28","form":"10-K"},{"accn":"0000950123-15-012333","filed":"2015-11-19","form":"8-K"},{"accn":"0001564590-16-014562","filed":"2016-03-11","form":"10-K"},{"accn":"0001564590-17-003114","filed":"2017-03-01","form":"10-K"},{"accn":"0001564590-18-004035","filed":"2018-03-01","form":"10-K"},{"accn":"0001193125-12-212216","filed":"2012-05-04","form":"10-Q"},{"accn":"0001193125-12-328568","filed":"2012-08-01","form":"10-Q"},{"accn":"0001193125-12-443498","filed":"2012-10-31","form":"10-Q"},{"accn":"0001193125-13-199140","filed":"2013-05-03","form":"10-Q"},{"accn":"0001193125-13-316525","filed":"2013-08-02","form":"10-Q"},{"accn":"0001564590-13-000851","filed":"2013-11-01","form":"10-Q"},{"accn":"0001564590-14-001732","filed":"2014-05-02","form":"10-Q"},{"accn":"0001564590-14-003053","filed":"2014-08-01","form":"10-Q"},{"accn":"0001564590-14-005002","filed":"2014-11-05","form":"10-Q"},{"accn":"0000950123-15-012334","filed":"2015-11-19","form":"8-K"},{"accn":"0000950123-15-012335","filed":"2015-11-19","form":"8-K"},{"accn":"0001564590-15-010186","filed":"2015-11-09","form":"10-Q"},{"accn":"0001564590-16-018235","filed":"2016-05-06","form":"10-Q"},{"accn":"0001564590-16-022938","filed":"2016-08-05","form":"10-Q"},{"accn":"0001564590-16-027679","filed":"2016-11-04","form":"10-Q"},{"accn":"0001564590-17-009810","filed":"2017-05-09","form":"10-Q"},{"accn":"0001564590-17-015617","filed":"2017-08-04","form":"10-Q"},{"accn":"0001564590-17-023142","filed":"2017-11-09","form":"10-Q"},{"accn":"0001564590-18-012890","filed":"2018-05-10","form":"10-Q"},{"accn":"0001564590-18-020339","filed":"2018-08-08","form":"10-Q"},{"accn":"0001564590-18-026435","filed":"2018-11-02","form":"10-Q"},{"accn":"0001564590-19-015572","filed":"2019-05-03","form":"10-Q"},{"accn":"0001564590-19-028274","filed":"2019-08-02","form":"10-Q"},{"accn":"0001564590-19-039409","filed":"2019-11-01","form":"10-Q"},{"accn":"0001564590-20-020447","filed":"2020-05-01","form":"10-Q"},{"accn":"0001564590-20-035155","filed":"2020-07-31","form":"10-Q"},{"accn":"0001564590-20-049281","filed":"2020-10-30","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6367284000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":6367284000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1533064000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1533064000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1843297000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1843297000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1878909000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1878909000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1778939000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1778939000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7034209000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":7034209000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1700436000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1700436000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2089888000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":2089888000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2118467000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2118467000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1815980000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1815980000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7724771000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":7724771000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1631300000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1631300000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1904523000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1904523000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1981035000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1981035000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1763573000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":1763573000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7280431000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":7280431000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1787021000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":1787021000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1945643000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1945643000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2295450000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2295450000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":2530760000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":2530760000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8558874000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":8558874000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4173775000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":4173775000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5576682000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":5576682000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5508590000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":5508590000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":19893856000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15259047000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":4634809000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":4634809000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":19893856000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5681131000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":5681131000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6926259000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":6926259000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5761463000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":5761463000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22726418000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18368853000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":4357565000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":4357565000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":22726418000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3883314000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":3883314000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4528890000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":4528890000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4534264000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":4534264000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17097330000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12946468000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":4150862000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":4150862000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":17097330000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3891352000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":3891352000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4456340000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":4456340000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4232494000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":4232494000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16400492000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12580186000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":3820306000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":3820306000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":16400492000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3657496000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":3657496000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4234064000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":4234064000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3941190000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":3941190000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15190638000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11832750000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":3357888000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":3357888000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":15190638000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3287077000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":3287077000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3862548000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":3862548000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":677886000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":211483000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":180394000},"#53":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":700343000},"#54":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":553250000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":147093000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":700343000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":162829000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":206393000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":217194000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":192677000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":779093000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":219389000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":271919000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":291780000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":287588000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1070676000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":319702000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":398148000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":402931000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":369111000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1489892000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":345909000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":426543000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":434907000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":396737000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1604096000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":370986000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":461521000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1276063000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1455855000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3564425000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1397114000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1677300000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1745958000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1546912000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":535480000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":172748000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":144865000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":568587000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":449555000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":119032000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":568587000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":131396000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":163590000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":172755000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":621148000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":467741000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":153407000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":621148000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":174270000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":218255000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":234067000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":856110000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":626592000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":229518000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":856110000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":257355000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":315916000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":310437000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1169972000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":883708000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":286264000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1169972000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":270994000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":332744000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":337260000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1247099000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":940998000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":306101000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1247099000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":287253000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":350907000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":951289000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2662967000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1589449000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":1073518000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2662967000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1047366000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1258969000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1308864000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4770536000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":3615199000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":1155337000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4770536000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1157012000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1382500000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1419587000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5306818000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3959099000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":1347719000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5306818000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1289384000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1593560000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1595686000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5801831000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":4478630000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":1323201000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5801831000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1189325000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1387367000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1439893000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5303602000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4016585000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1287017000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5303602000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1321608000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1428311000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1724799000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6336290000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4474718000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":1861572000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6336290000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3104221000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3993531000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3796138000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":14042900000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10893890000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":3149010000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":14042900000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3848758000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4514112000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3746731000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14982039000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12109601000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":2872438000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14982039000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2511914000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2933944000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2953162000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11084996000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8399020000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":2685976000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11084996000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2591498000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2993656000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2846161000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11017448000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8431315000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":2586133000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11017448000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2542255000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2935023000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2741707000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10574861000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8218985000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2355876000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10574861000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2358111000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2775761000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":142406000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":38735000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":35529000},"#87":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":131756000},"#88":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":103695000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":28061000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":131756000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":31433000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":42803000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":44439000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":39270000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":157945000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":45119000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":53664000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":57713000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":58070000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":214566000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":62347000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":82232000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":92494000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":82847000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":319920000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":74915000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":93799000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":97647000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":90636000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":356997000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":83733000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":110614000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":324774000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":382337000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":901458000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":349748000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":418331000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":437094000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":391575000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1596748000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":376052000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":460797000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":459322000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":431220000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1727391000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":411052000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":496328000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":522781000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":492779000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1922940000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":441975000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":517156000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":541142000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":476556000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1976829000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":465413000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":517332000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":570651000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":669188000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2222584000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1069554000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1583151000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1712452000},"#89":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5850956000},"#90":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4365157000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":1485799000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5850956000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1832373000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2412147000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2014732000},"#91":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7744379000},"#92":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6259252000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":1485127000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7744379000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1371400000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1594946000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1581102000},"#93":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6012334000},"#94":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4547448000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":1464886000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6012334000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1299854000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1462684000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1386333000},"#95":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5383044000},"#96":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4148871000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":1234173000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5383044000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1115241000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1299041000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1199483000},"#97":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4615777000},"#98":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3613765000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":1002012000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4615777000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":928966000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1086787000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":201403000},"#100":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1200000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":202603000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":51446000},"#102":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":4000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":51450000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":47569000},"#104":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":411000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":47980000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":194092000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":148460000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":45632000},"#108":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":558000},"#109":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":420000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":138000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110"}],"rule":"component-sum","value":45770000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":500000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"},{"ref":"#111"}],"rule":"component-sum","value":195150000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46723000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":46723000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":48965000},"#114":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1882000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":50847000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":50200000},"#116":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":115000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"}],"rule":"component-sum","value":50315000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":192959000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":145866000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":47093000},"#120":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2461000},"#121":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2019000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":442000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#122"}],"rule":"component-sum","value":47535000},"#123":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":500000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#120"},{"ref":"#123"}],"rule":"component-sum","value":195920000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":50833000},"#125":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":128000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":50961000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":54960000},"#127":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":76000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":55036000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":58650000},"#129":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":692000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":59342000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":222263000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":164443000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":57820000},"#133":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1062000},"#134":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":896000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":166000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":57986000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":400000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"},{"ref":"#136"}],"rule":"component-sum","value":223725000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":61078000},"#138":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":59000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":61137000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":69011000},"#140":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":52000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":69063000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":72343000},"#142":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-197000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":100000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":72246000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":271878000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":202432000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":69446000},"#147":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":82000},"#148":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-86000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":168000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":400000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":300000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":100000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#149"},{"ref":"#152"}],"rule":"component-sum","value":69714000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147"},{"ref":"#150"}],"rule":"component-sum","value":272360000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":69318000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":69318000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":76417000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":76417000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":82062000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":300000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":82362000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":307387000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":227988000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":79399000},"#160":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1100000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":500000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":600000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"}],"rule":"component-sum","value":79999000},"#163":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":515000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#163"},{"ref":"#160"}],"rule":"component-sum","value":309002000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":83000000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":83000000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":94664000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":94664000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":286533000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4600000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":291133000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":810703000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":464197000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":346506000},"#171":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11900000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5700000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":6200000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#173"}],"rule":"component-sum","value":352706000},"#174":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4270000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#174"},{"ref":"#171"}],"rule":"component-sum","value":826873000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":326969000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":326969000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":341909000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":341909000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":350837000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":350837000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1360412000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1019715000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":340697000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":340697000},"#181":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":581000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":22600000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":1383593000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":335775000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":335775000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":369456000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":369456000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":370638000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":370638000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1442288000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1075869000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":366419000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":366419000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":21900000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#189"}],"rule":"component-sum","value":1464188000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":358908000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":358908000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":391769000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":391769000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":400993000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":406993000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1553972000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1151670000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":402302000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":23500000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17500000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#199"}],"rule":"component-sum","value":408302000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#197"}],"rule":"component-sum","value":1577472000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":370084000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3900000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":373984000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":401511000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3900000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":405411000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":411510000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4100000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":415610000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1584523000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1183105000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":401418000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16100000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11800000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":4300000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#211"}],"rule":"component-sum","value":405718000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#209"}],"rule":"component-sum","value":1600623000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":404466000},"#213":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5700000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":410166000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":388077000},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5600000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":393677000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":430893000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5400000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":436293000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1678730000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1223436000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":455294000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":22100000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":16700000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":5400000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#223"}],"rule":"component-sum","value":460694000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221"}],"rule":"component-sum","value":1700830000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":821598000},"#225":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":88600000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":910198000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":902913000},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":80600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":983513000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":875012000},"#229":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":92300000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":967312000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3463532000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2599523000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":864009000},"#233":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":358100000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":261600000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":96500000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#235"}],"rule":"component-sum","value":960509000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233"}],"rule":"component-sum","value":3821632000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":968568000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":65700000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1034268000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1046279000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":70100000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":1116379000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1000204000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":76700000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":1076904000},"#242":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3974173000},"#243":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3015051000},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":959122000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":302600000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":212500000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":90100000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#247"}],"rule":"component-sum","value":1049222000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#245"}],"rule":"component-sum","value":4276773000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":904217000},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":84600000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":988817000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1017874000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":84800000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1102674000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":939474000},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":83500000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":1022974000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3836015000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2861565000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":974450000},"#257":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":335700000},"#258":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":252900000},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":82800000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#259"}],"rule":"component-sum","value":1057250000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#257"}],"rule":"component-sum","value":4171715000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":926257000},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":1006157000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":973201000},"#263":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":81000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":1054201000},"#264":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":958310000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":76300000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":1034610000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3787795000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2857768000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":930027000},"#269":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":305400000},"#270":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":237200000},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":68200000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#271"}],"rule":"component-sum","value":998227000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#269"}],"rule":"component-sum","value":4093195000},"#272":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":930800000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73300000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":1004100000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":987754000},"#275":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":73900000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":1061654000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":970715000},"#277":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":73500000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":1044215000},"#278":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3829501000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2889269000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":940232000},"#281":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":297200000},"#282":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":220700000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":76500000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#283"}],"rule":"component-sum","value":1016732000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#281"}],"rule":"component-sum","value":4126701000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":912450000},"#285":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":72900000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":985350000},"#286":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":958280000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":72100000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":1030380000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-60667000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-12715000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-13290000},"#288":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-63733000},"#289":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-46024000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":-17709000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-63733000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-15290000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-8044000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-5876000},"#290":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-37475000},"#291":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-29210000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":-8265000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-37475000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-5842000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-1372000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-1629000},"#292":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-8703000},"#293":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-8843000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":140000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-8703000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1210000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":13169000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":20348000},"#294":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":48042000},"#295":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":34727000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":13315000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":48042000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5434000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17354000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":15585000},"#296":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":49610000},"#297":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":38373000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":11237000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":49610000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":733000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":15950000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":38241000},"#298":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":90755000},"#299":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":54924000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":35831000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":90755000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":22779000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":76422000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":86257000},"#300":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":236336000},"#301":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":185458000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":50878000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":236336000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":40277000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":91341000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":88684000},"#302":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":285103000},"#303":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":220302000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":64801000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":285103000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52144000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":104559000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":121788000},"#304":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":368968000},"#305":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":278491000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":90477000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":368968000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":71891000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":115645000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":129632000},"#306":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":392306000},"#307":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":317168000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":75138000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":392306000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":60947000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":129255000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":139758000},"#308":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":543854000},"#309":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":329960000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":213894000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":543854000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":247956000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":680238000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":837440000},"#310":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2387424000},"#311":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1765634000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":621790000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2387424000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":863805000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1365868000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1014528000},"#312":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3770206000},"#313":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3244201000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":526005000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3770206000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":467183000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":577072000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":641628000},"#314":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2176319000},"#315":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1685883000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":490436000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2176319000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":373597000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":489483000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":428023000},"#316":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1595249000},"#317":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1291103000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":304146000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1595249000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":184441000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":311287000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":228768000},"#318":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":786276000},"#319":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":724496000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":61780000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":786276000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16516000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":128507000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-53842000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-41596000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-3394000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10850000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":9192000},"#320":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":19261000},"#321":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":16648000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":2613000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":19261000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6874000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3377000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-7764000},"#322":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-18444000},"#323":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-11261000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":-7183000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-18444000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-12445000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":33620000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-6033000},"#324":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":21669000},"#325":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15142000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":6527000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":21669000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4120000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":57631000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":54848000},"#326":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91929000},"#327":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":116599000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":-24670000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91929000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25402000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":75602000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":92682000},"#328":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":260755000},"#329":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":193686000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":67069000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":260755000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":46990000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":86263000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":101844000},"#330":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":282755000},"#331":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":235097000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":47658000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":282755000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9016000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":102443000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":111715000},"#332":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":408166000},"#333":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":223174000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":184992000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":408166000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":216112000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":652443000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":801486000},"#334":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2251547000},"#335":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1670041000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":581506000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2251547000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":822491000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1295153000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":970417000},"#336":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3571833000},"#337":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3088061000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":483772000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3571833000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":425075000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":524056000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":591435000},"#338":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1984204000},"#339":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1540566000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":443638000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1984204000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":325261000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":437467000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":373760000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1387525000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1136488000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":251037000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1387525000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":119549000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":239299000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":159510000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":512382000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":518357000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":-5975000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":512382000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-57876000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":52403000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-87712000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-19246000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-20200000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-95405000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-70790000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":-24615000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-95405000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-21165000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-13709000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-11195000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-62414000},"#347":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-46069000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":-16345000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-62414000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-18947000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-11833000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-12247000},"#348":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-53842000},"#349":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-43027000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":-10815000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-11290000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-47889000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12823000},"#350":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-41596000},"#351":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-46356000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":4760000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":27045000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":6531000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":6910000},"#352":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":31672000},"#353":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":24766000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":6906000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":31672000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5875000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5665000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5319000},"#354":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":24939000},"#355":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":16859000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":8080000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":24939000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13105000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10461000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10618000},"#356":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45139000},"#357":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":34184000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":10955000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45139000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12500000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":61058000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7525000},"#358":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":89638000},"#359":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":81083000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":8555000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":89638000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8828000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6504000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":6393000},"#360":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":30349000},"#361":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":21725000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":8624000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":30349000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7607000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":12573000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":46005000},"#362":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":109199000},"#363":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":66185000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":43014000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":109199000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":35224000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42802000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":92290000},"#364":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":214667000},"#365":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":170316000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":44351000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":214667000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":36157000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":33710000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":33836000},"#366":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":193174000},"#367":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":103703000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":89471000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":193174000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26742000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":28957000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-61854000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-19039000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-20470000},"#368":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-95508000},"#369":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-70895000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":-24613000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-95508000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-21249000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-15484000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-11564000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-16698000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-64995000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-19188000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-12055000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-13565000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-12048000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-56856000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-11808000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-48206000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12794000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":4529000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-42691000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-3384000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10609000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":8504000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":2421000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":18150000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-7070000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3576000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-8757000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-10580000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-22831000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-16980000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29441000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":125469000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":6411000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":144341000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3822000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":37910000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":39750000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-42701000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":38781000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23220000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":56622000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":73328000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":52021000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":205191000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":35708000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":66604000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":78130000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":41367000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":221809000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8767000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78924000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":85932000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":139914000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":313537000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":172580000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":497235000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":613145000},"#370":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1725416000},"#371":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1282960000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":442456000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1725416000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":639640000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":987209000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":738007000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2749369000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2364856000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":384513000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2749369000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":333786000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":404619000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":451457000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1540555000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1189862000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":350693000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1540555000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":258781000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":344090000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":284783000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1077898000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":887654000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":190244000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1077898000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":96304000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":185031000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":122384000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":435199000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":403719000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":31480000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":435199000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-47414000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-3900000},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.14},"#380":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.6},"#381":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":95463000},"#382":{"kind":"computed","op":"product","terms":[{"ref":"#380"},{"ref":"#381"}],"value":-57277800},"#383":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":-0.47},"#384":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":95401000},"#385":{"kind":"computed","op":"product","terms":[{"ref":"#383"},{"ref":"#384"}],"value":-44838470},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#385","weight":-1}],"value":-12439330},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#381","weight":4},{"ref":"#384","weight":-3}],"rule":"unaverage-quarter","value":95649000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"per-share-quarter","value":-0.13005185626613974},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.6},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.12},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.5},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.13},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.05},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.44},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.03},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.09},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.07},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.02},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.18},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.07},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.03},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.08},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.1},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.22},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.15},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.26},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.1},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.06},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.27},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.03},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.33},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.34},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.38},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.34},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.2},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.49},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.63},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.45},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.76},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.31},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.57},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.67},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.35},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.9},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.07},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.67},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.73},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.18},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.66},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.83},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":2.39},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":2.98},"#388":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":8.48},"#389":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":203470000},"#390":{"kind":"computed","op":"product","terms":[{"ref":"#388"},{"ref":"#389"}],"value":1725425600},"#391":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":6.18},"#392":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":207513000},"#393":{"kind":"computed","op":"product","terms":[{"ref":"#391"},{"ref":"#392"}],"value":1282430340},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#393","weight":-1}],"value":442995260},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#389","weight":4},{"ref":"#392","weight":-3}],"rule":"unaverage-quarter","value":191341000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"per-share-quarter","value":2.315213467056198},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":8.48},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":3.56},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":5.75},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":4.72},"#396":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":16.82},"#397":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":163481000},"#398":{"kind":"computed","op":"product","terms":[{"ref":"#396"},{"ref":"#397"}],"value":2749750420},"#399":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":13.98},"#400":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":169111000},"#401":{"kind":"computed","op":"product","terms":[{"ref":"#399"},{"ref":"#400"}],"value":2364171780},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#401","weight":-1}],"value":385578640},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":146591000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"per-share-quarter","value":2.630302269579988},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":16.82},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.41},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":3.16},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":3.59},"#404":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":11.94},"#405":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":128998000},"#406":{"kind":"computed","op":"product","terms":[{"ref":"#404"},{"ref":"#405"}],"value":1540236120},"#407":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":9.1},"#408":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":130734000},"#409":{"kind":"computed","op":"product","terms":[{"ref":"#407"},{"ref":"#408"}],"value":1189679400},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#409","weight":-1}],"value":350556720},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":123790000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"per-share-quarter","value":2.831866225058567},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":11.94},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":2.1},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.87},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.44},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.06},"#413":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":118980000},"#414":{"kind":"computed","op":"product","terms":[{"ref":"#412"},{"ref":"#413"}],"value":1077958800},"#415":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":7.39},"#416":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":120116000},"#417":{"kind":"computed","op":"product","terms":[{"ref":"#415"},{"ref":"#416"}],"value":887657240},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#417","weight":-1}],"value":190301560},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":115572000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"per-share-quarter","value":1.6466060983629254},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.06},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.84},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.66},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.1},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.89},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":111822000},"#422":{"kind":"computed","op":"product","terms":[{"ref":"#420"},{"ref":"#421"}],"value":434987580},"#423":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.6},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":112142000},"#425":{"kind":"computed","op":"product","terms":[{"ref":"#423"},{"ref":"#424"}],"value":403711200},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#425","weight":-1}],"value":31276380},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":110862000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"per-share-quarter","value":0.28211993288953835},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.89},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.43},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.04},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.68},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.2},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.13},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2009-12-31","value":84098000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-06-30","value":124586000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-09-30","value":121413000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":103234000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":103234000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-03-31","value":77615000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-06-30","value":63103000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-09-30","value":52917000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2011-12-31","value":146833000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2011-12-31","value":146833000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-03-31","value":129629000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-06-30","value":105090000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-09-30","value":90675000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":131432000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":131432000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-03-31","value":117666000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-06-30","value":25511000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-09-30","value":50356000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":54696000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":54696000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-03-31","value":62766000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-06-30","value":34539000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-09-30","value":67770000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":17773000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":17773000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-03-31","value":36837000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-06-30","value":40151000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-09-30","value":101185000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":65063000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":65063000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-03-31","value":3728000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-06-30","value":6192000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-09-30","value":5850000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-12-31","value":14449000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-12-31","value":14449000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2017-03-31","value":4515000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2017-06-30","value":6931000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2017-09-30","value":9337000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":57533000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":57533000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2018-03-31","value":10069000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2018-06-30","value":13196000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2018-09-30","value":34446000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":10127000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":10127000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":11724000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2019-06-30","value":10552000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2019-09-30","value":43271000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":14096000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":14096000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2020-03-31","value":163872000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2020-06-30","value":385461000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2020-09-30","value":340927000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":423806000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":423806000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-31","value":19118000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":90266000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-30","value":224735000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":42603000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":42603000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-03-31","value":281802000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-30","value":166185000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":84982000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":80445000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":80445000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":144407000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":89316000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":88096000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":66156000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":66156000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-31","value":697475000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-30","value":75569000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-30","value":328103000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":153624000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":153624000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-31","value":115371000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-30","value":87020000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-30","value":296162000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":181753000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":181753000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-31","value":98342000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-30","value":65651000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":235349000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":235349000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-06-30","value":225429000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-09-30","value":222126000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":321937000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":321937000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":327537000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":331567000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":329357000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":379872000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":379872000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":396277000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":325237000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":351386000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":331161000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":331161000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":355749000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":350102000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":396338000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":331540000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":331540000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":365097000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":397805000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":1340533000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":1194329000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":1194329000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":1189626000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":1318885000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":1330983000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":1215981000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":1215981000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":1329586000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":1470461000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":1455599000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1395868000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1395868000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":1503115000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":1726952000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":1613974000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1373751000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1373751000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":1385754000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":1433958000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":1430077000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1306867000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1306867000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":1604881000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":1801587000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":2061742000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":2223682000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":2223682000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":3570668000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":4915075000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":4231234000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":3968269000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":3968269000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":5379933000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":5277316000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":4420131000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":3497647000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":3497647000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":3347289000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":3605217000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":3574107000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":3300728000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":3300728000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":3943288000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":3454705000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":3474408000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3141239000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3141239000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":3280405000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":3287617000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":3296188000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":2927283000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":2927283000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":3116103000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":3243918000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":412804000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":412804000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-06-30","value":396793000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-09-30","value":391036000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":493794000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":493794000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-03-31","value":495319000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-06-30","value":499097000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2012-09-30","value":498772000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":550841000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":550841000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-03-31","value":563491000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-06-30","value":505507000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-09-30","value":533870000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2013-12-31","value":515839000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2013-12-31","value":515839000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-03-31","value":542800000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-06-30","value":546474000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-09-30","value":609345000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":574065000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":574065000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-03-31","value":625456000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-06-30","value":662372000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-09-30","value":3037834000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":2882038000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":2882038000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-03-31","value":2849091000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-06-30","value":2965190000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-09-30","value":3052303000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-12-31","value":2909887000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-12-31","value":2909887000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-03-31","value":3015890000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-06-30","value":3130710000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-09-30","value":3093045000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3006124000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3006124000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":3109689000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":3322852000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-09-30","value":3193585000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":2932309000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":2932309000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2019-03-31","value":3199465000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-06-30","value":3249971000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-09-30","value":3297759000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":3249490000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":3249490000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2020-03-31","value":3561358000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-06-30","value":3764678000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-09-30","value":4014934000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":4173671000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":4173671000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-31","value":9379506000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-30","value":10626094000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-30","value":10809148000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":10714343000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":10714343000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-31","value":12051185000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":12085902000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":11537698000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":10595160000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":10595160000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":10476916000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":10733112000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":10736757000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":10499452000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":10499452000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":11168443000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-30","value":10721187000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":10894137000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":10583086000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":10583086000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-31","value":11447615000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-30","value":11464555000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-30","value":11430883000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":11237530000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":11237530000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-31","value":11303094000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-30","value":11323809000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":76451000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":76451000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-06-30","value":91621000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-09-30","value":96756000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":76131000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":76131000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":95795000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":109565000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":120578000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":117235000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":117235000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":140383000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":136930000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":151476000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":126423000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":126423000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":154705000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":147969000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":203742000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":172167000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":172167000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":219896000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":246076000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":823807000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":735238000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":735238000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":732469000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":797191000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":760521000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":754697000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":754697000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":705867000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":814764000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":781928000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":798354000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":798354000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":719391000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":846750000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":771762000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":731259000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":731259000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":737911000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":848219000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":863745000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":821301000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":821301000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":859013000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":933106000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":1084871000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":1074853000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":1074853000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":1861178000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":2252748000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":2033180000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":2128711000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":2128711000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":2683067000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":2528813000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":2293727000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1842779000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1842779000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":1831931000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":1955856000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":2026682000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1863437000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1863437000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":1781499000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":1892541000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":1958883000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1777276000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1777276000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":1801456000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":1834631000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":1845082000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1574941000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1574941000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":1771864000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":1813405000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2016-12-31","value":2600267000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2016-12-31","value":2600267000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2010-12-31","value":253299000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2010-12-31","value":253299000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2011-06-30","value":269886000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2011-09-30","value":274028000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2011-12-31","value":392570000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2011-12-31","value":392570000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-03-31","value":412878000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2012-06-30","value":427789000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2012-09-30","value":439912000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2012-12-31","value":502745000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2012-12-31","value":502745000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2013-03-31","value":526430000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2013-06-30","value":513959000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2013-09-30","value":528418000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2013-12-31","value":500471000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2013-12-31","value":500471000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2014-03-31","value":530206000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2014-06-30","value":521924000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2014-09-30","value":574109000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2014-12-31","value":533865000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2014-12-31","value":533865000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-03-31","value":591480000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2015-06-30","value":614229000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2015-09-30","value":2882316000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2015-12-31","value":2732843000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2015-12-31","value":2732843000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2016-03-31","value":2715157000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2016-06-30","value":2796069000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2016-09-30","value":2751989000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2017-03-31","value":2691427000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2017-06-30","value":2763605000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2017-09-30","value":2681040000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2629915000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2629915000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2018-03-31","value":2708716000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2018-06-30","value":2861381000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2018-09-30","value":2655270000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":2335971000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":2335971000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2019-03-31","value":2566994000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2019-06-30","value":2545840000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2019-09-30","value":2518758000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":2424537000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":2424537000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2020-03-31","value":2727820000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2020-06-30","value":2848744000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2020-09-30","value":3007069000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":3020888000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":3020888000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-03-31","value":4395561000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-06-30","value":5143639000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-09-30","value":5285722000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":5911862000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":5911862000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-03-31","value":6915138000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-06-30","value":6949549000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-09-30","value":6313095000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":5632594000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":5632594000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-03-31","value":5819684000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-06-30","value":6391052000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-09-30","value":6156072000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":5767101000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":5767101000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-31","value":6211735000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-06-30","value":6416545000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-09-30","value":6447464000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":6286616000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":6286616000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-03-31","value":7073455000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-30","value":7286463000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-09-30","value":7114694000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":6885279000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":6885279000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-03-31","value":7298874000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-06-30","value":7318634000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2010-12-31","value":163801000},"#429":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":5301000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":169102000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":169102000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2011-06-30","value":163777000},"#431":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2011-06-30","value":5300000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":169077000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2011-09-30","value":163764000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2011-09-30","value":5302000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":169066000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2011-12-31","value":297455000},"#435":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2011-12-31","value":54000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":297509000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":297509000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2012-03-31","value":297769000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":56000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":297825000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2012-06-30","value":298094000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":57000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"component-sum","value":298151000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2012-09-30","value":298433000},"#441":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":59000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":298492000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2012-12-31","value":360895000},"#443":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":60000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":360955000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":360955000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2013-03-31","value":361467000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":62000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":361529000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2013-06-30","value":353939000},"#447":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":64000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":354003000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2013-09-30","value":353922000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":65000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":353987000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2013-12-31","value":353904000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":67000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":353971000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":353971000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2014-03-31","value":353886000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":69000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":353955000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2014-06-30","value":353868000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":71000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":353939000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2014-09-30","value":353849000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":30072000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":383921000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2014-12-31","value":353830000},"#459":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2014-12-31","value":30074000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":383904000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":383904000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-03-31","value":353810000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":55076000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":408886000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2015-06-30","value":353790000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":55078000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":408868000},"#464":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":1771945000},"#465":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":12475000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":1784420000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":1784420000},"#466":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-09-30","value":1826962000},"#467":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":14620000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":1841582000},"#468":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2018-12-31","value":1545729000},"#469":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":15565000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":1561294000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":1561294000},"#470":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2019-03-31","value":1562085000},"#471":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":17045000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":1579130000},"#472":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2019-06-30","value":1420462000},"#473":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":12650000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":1433112000},"#474":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-09-30","value":1350467000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":14370000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":1364837000},"#476":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2019-12-31","value":1277398000},"#477":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":13875000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1291273000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1291273000},"#478":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2020-03-31","value":1545211000},"#479":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":22518000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":1567729000},"#480":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2020-06-30","value":1577884000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":23974000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"}],"rule":"component-sum","value":1601858000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2020-09-30","value":1574146000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":29527000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":1603673000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-12-31","value":1596905000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":27335000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":1624240000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":1624240000},"#486":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2021-03-31","value":1658109000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":14134000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"}],"rule":"component-sum","value":1672243000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2021-06-30","value":2043817000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":11316000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489"}],"rule":"component-sum","value":2055133000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2021-09-30","value":2419664000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":3819000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":2423483000},"#492":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2021-12-31","value":2977842000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":3660000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"}],"rule":"component-sum","value":2981502000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"}],"rule":"component-sum","value":2981502000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2022-03-31","value":3391629000},"#495":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":2914000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495"}],"rule":"component-sum","value":3394543000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2022-06-30","value":3552362000},"#497":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":2885000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497"}],"rule":"component-sum","value":3555247000},"#498":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2022-09-30","value":3169429000},"#499":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":3837000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"}],"rule":"component-sum","value":3173266000},"#500":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2022-12-31","value":2977842000},"#501":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":6355000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":2984197000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":2984197000},"#502":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2023-03-31","value":3194428000},"#503":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":4430000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":3198858000},"#504":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2023-06-30","value":3670400000},"#505":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":4314000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"}],"rule":"component-sum","value":3674714000},"#506":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2023-09-30","value":3395349000},"#507":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":3897000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":3399246000},"#508":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2023-12-31","value":3177411000},"#509":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":3649000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":3181060000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":3181060000},"#510":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2024-03-31","value":3701479000},"#511":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":2803000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"}],"rule":"component-sum","value":3704282000},"#512":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2024-06-30","value":3800897000},"#513":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":2596000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":3803493000},"#514":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2024-09-30","value":3700175000},"#515":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":3591000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":3703766000},"#516":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2024-12-31","value":3700643000},"#517":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3470000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":3704113000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":3704113000},"#518":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2025-03-31","value":4472260000},"#519":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":7244000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":4479504000},"#520":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2025-06-30","value":4669983000},"#521":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":7063000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":4677046000},"#522":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2025-09-30","value":4428746000},"#523":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":14228000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":4442974000},"#524":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2025-12-31","value":4427033000},"#525":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":14334000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":4441367000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":4441367000},"#526":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2026-03-31","value":4613278000},"#527":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":24285000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":4637563000},"#528":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2026-06-30","value":4579391000},"#529":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":11923000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":4591314000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2011-09-30","value":117008000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2011-12-31","value":101224000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2011-12-31","value":101224000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2009-12-31","value":46947000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2010-12-31","value":159505000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2010-12-31","value":159505000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2011-06-30","value":126907000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2012-03-31","value":82441000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2012-06-30","value":71308000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2012-09-30","value":58860000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2012-12-31","value":48096000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2012-12-31","value":48096000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2013-03-31","value":37061000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2013-06-30","value":-8452000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2013-09-30","value":5452000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":15368000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":15368000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2014-03-31","value":12594000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-06-30","value":24550000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2014-09-30","value":35236000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-12-31","value":40200000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-12-31","value":40200000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-03-31","value":33976000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-06-30","value":48143000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2015-09-30","value":155518000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":149195000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":149195000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2016-03-31","value":133934000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2016-06-30","value":169121000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2016-09-30","value":300314000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":309620000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":309620000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2017-03-31","value":324463000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2017-06-30","value":367105000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2017-09-30","value":412005000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":376209000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":376209000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2018-03-31","value":400973000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2018-06-30","value":461471000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2018-09-30","value":538315000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":596338000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":596338000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2019-03-31","value":632471000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2019-06-30","value":704131000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2019-09-30","value":779001000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":824953000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":824953000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-03-31","value":833538000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-06-30","value":915934000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-09-30","value":1007865000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":1152783000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":1152783000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-03-31","value":4983945000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-06-30","value":5482455000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-09-30","value":5523426000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":4802481000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":4802481000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-03-31","value":5136047000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-06-30","value":5136353000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-09-30","value":5224603000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":4962566000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":4962566000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-03-31","value":4657232000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-06-30","value":4342060000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-09-30","value":4580685000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":4732351000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":4732351000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-03-31","value":4956708000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-30","value":4304642000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-09-30","value":4446673000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":4296470000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":4296470000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-31","value":4374160000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-30","value":4178092000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-30","value":4316189000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":4352251000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":4352251000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-03-31","value":4004220000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-06-30","value":4005175000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-2746000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-24126000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-22360000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":-1766000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-41720000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":-17594000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-41720000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-25330000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-38764000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-25330000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":-13434000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-47938000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":-9174000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-66408000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":-18470000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-66408000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-14905000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-37777000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-14905000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":-22872000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-48846000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":-11069000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-66850000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":-18004000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-66850000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-25189000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-85868000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-25189000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":-60679000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-56172000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":29696000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-47576000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":8596000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-47576000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13760000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":692000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13760000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":-13068000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":30496000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":29804000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":27493000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":-3003000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":27493000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9863000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":17557000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9863000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":7694000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":118769000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":101212000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":177034000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":58265000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":177034000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":158227000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-7598000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-76346000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":68748000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":178528000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":186126000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":178528000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-178325000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-168969000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-178325000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":9356000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":9532000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":178501000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":282830000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":273298000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":282830000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6075000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":178785000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6075000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":172710000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":360264000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":181479000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":504046000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":143782000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":504046000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-50654000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":169886000},"#565":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-50654000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":220540000},"#566":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":155146000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":-14740000},"#567":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":260067000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":104921000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":260067000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-200508000},"#568":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-203776000},"#569":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-200508000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":-3268000},"#570":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":903217000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":1106993000},"#571":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1743549000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":840332000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1743549000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":179822000},"#572":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1127070000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":179822000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":947248000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2627866000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":1500796000},"#575":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3599231000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":971365000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3599231000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":654381000},"#576":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1045707000},"#577":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":654381000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":391326000},"#578":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1695173000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":649466000},"#579":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2306872000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":611699000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2306872000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":317187000},"#580":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":769271000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":317187000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":452084000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1499229000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":729958000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1872692000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":373463000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1872692000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":132328000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":473368000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":132328000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":341040000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1021092000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":547724000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1215886000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":194794000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1215886000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":87454000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":155480000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":87454000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":68026000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-43296000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-31799000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-43296000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":11497000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-3718000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":28081000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":158227000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":161945000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-136442000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-76346000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-136442000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":60096000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2103000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":2103000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":8183000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":6615000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":1568000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":1568000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8953000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":770000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":770000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":8953000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":527000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":527000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":1635000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":1108000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":1108000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2735000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":1100000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":1100000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4792000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":2057000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":2057000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":4792000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1746000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":1746000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":3988000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":2242000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":2242000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":9156000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":5168000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":5168000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10398000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":1242000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":1242000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":10398000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":981000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":981000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":4595000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":3614000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":3614000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9392000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":4797000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":4797000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15051000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":5659000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":5659000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":15051000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5304000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":5304000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":12121000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":6817000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":6817000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":14522000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":2401000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":2401000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":25716000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":11194000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":11194000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":25716000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9124000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":9124000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":14331000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":5207000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":5207000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":28313000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":13982000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":13982000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":43811000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":15498000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":15498000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":43811000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8978000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":8978000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":22672000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":13694000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":13694000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":34127000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":11455000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":11455000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":42662000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":8535000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":8535000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":42662000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9778000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":9778000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":24568000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":14790000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":14790000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":48060000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":23492000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":23492000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":62407000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":14347000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":14347000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":62407000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20113000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":20113000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":49948000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":29835000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":29835000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":78693000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":28745000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":28745000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":101411000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":22718000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":22718000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":101411000},"#658":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21524000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":21524000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":45392000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":23868000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":23868000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":77937000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":32545000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":32545000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":112870000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":34933000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":34933000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":112870000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28498000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":28498000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":54809000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":26311000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":26311000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":83508000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":28699000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":28699000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":112082000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":28574000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":28574000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":112082000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39263000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":39263000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":98293000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":59030000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":59030000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":160179000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":61886000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":61886000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":227891000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":67712000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":67712000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":227891000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":50475000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":50475000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":119538000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":69063000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":69063000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":205241000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":85703000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":85703000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":340152000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":134911000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":134911000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":340152000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":105645000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":105645000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":231110000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":125465000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":125465000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":376596000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":145486000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":145486000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":476335000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":99739000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":99739000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":476335000},"#693":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":93212000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":93212000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":181319000},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":88107000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":88107000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":280897000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":99578000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":99578000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":380569000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":99672000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":99672000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":380569000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":99974000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":99974000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":188713000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":88739000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":88739000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":274531000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":85818000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":85818000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":362602000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":88071000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":88071000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":362602000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46745000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":46745000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":84792000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":38047000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":38047000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":58280000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":30558000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":25552000},"#710":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":109793000},"#711":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":86901000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":22892000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":109793000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23592000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":24173000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":23031000},"#712":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":92993000},"#713":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":70796000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":22197000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":92993000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":22819000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24768000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25104000},"#714":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":97906000},"#715":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":72691000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":25215000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":97906000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":23576000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23814000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":24381000},"#716":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":100038000},"#717":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":71771000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":28267000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":100038000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29400000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":28475000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":29423000},"#718":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":116566000},"#719":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":87298000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":29268000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":116566000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":134331000},"#720":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":261553000},"#721":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":134331000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":127222000},"#722":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":401500000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":139947000},"#723":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":547352000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":145852000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":547352000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":111946000},"#724":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":229805000},"#725":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":111946000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":117859000},"#726":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":355472000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":125667000},"#727":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":497140000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":141668000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":497140000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":136549000},"#728":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":275515000},"#729":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":136549000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":138966000},"#730":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":416126000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":140611000},"#731":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":558275000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":142149000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":558275000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":140381000},"#732":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":283736000},"#733":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":140381000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":143355000},"#734":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":425441000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":141705000},"#735":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":561929000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":136488000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":561929000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":145031000},"#736":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":292555000},"#737":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":145031000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":147524000},"#738":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":440090000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":147535000},"#739":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":591432000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":151342000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":591432000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":148360000},"#740":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":298364000},"#741":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":148360000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":150004000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":11120000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":9305000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1982000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2040000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2391000},"#742":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9519000},"#743":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6413000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":3106000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9519000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3152000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3630000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":23853000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":91676000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":94950000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":95514000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381","weight":4},{"ref":"#384","weight":-3}],"rule":"unaverage-quarter","value":95649000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":95463000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":96349000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":99765000},"#744":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":96449000},"#745":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":96314000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744","weight":4},{"ref":"#745","weight":-3}],"rule":"unaverage-quarter","value":96854000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":96449000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":97617000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":100759000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":100360000},"#746":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":100522000},"#747":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":100628000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746","weight":4},{"ref":"#747","weight":-3}],"rule":"unaverage-quarter","value":100204000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":100522000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":98624000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":102978000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":105856000},"#748":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":103190000},"#749":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":101096000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748","weight":4},{"ref":"#749","weight":-3}],"rule":"unaverage-quarter","value":109472000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":103190000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":109913000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":113504000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":114273000},"#750":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":113585000},"#751":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":113393000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750","weight":4},{"ref":"#751","weight":-3}],"rule":"unaverage-quarter","value":114161000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":113585000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":114580000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":115465000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":115871000},"#752":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":115597000},"#753":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":115310000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752","weight":4},{"ref":"#753","weight":-3}],"rule":"unaverage-quarter","value":116458000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":115597000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":116696000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":116693000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":116456000},"#754":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":116554000},"#755":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":116614000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#754","weight":4},{"ref":"#755","weight":-3}],"rule":"unaverage-quarter","value":116374000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":116554000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":116531000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":116919000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":117154000},"#756":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":117025000},"#757":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":116870000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756","weight":4},{"ref":"#757","weight":-3}],"rule":"unaverage-quarter","value":117490000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":117025000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":117494000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":117547000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":118026000},"#758":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":117917000},"#759":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":117690000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758","weight":4},{"ref":"#759","weight":-3}],"rule":"unaverage-quarter","value":118598000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":117917000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":208624000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":208318000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":205630000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389","weight":4},{"ref":"#392","weight":-3}],"rule":"unaverage-quarter","value":191341000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":203470000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":179546000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":171549000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":156493000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":146591000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":163481000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":138412000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":128066000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":125792000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":123790000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":128998000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":123371000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":120072000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":116940000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":115572000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":118980000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":114339000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":111196000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":110930000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":110862000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":111822000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":109870000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":107564000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":40,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":95989000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2010-12-31","value":96769000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2010-12-31","value":96769000},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2011-06-30","value":96738000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2011-09-30","value":96806000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2011-12-31","value":96806000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2011-12-31","value":96806000},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2012-03-31","value":96644000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2012-06-30","value":96690000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2012-09-30","value":96813000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":96916000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":96916000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2013-03-31","value":96900000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2013-06-30","value":97189000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2013-09-30","value":97276000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2013-12-31","value":97905000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2013-12-31","value":97905000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2014-03-31","value":97970000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2014-06-30","value":98084000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-09-30","value":98133000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2014-12-31","value":98226000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2014-12-31","value":98226000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-03-31","value":98537000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2015-06-30","value":99326000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2015-09-30","value":109267000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2015-12-31","value":109726000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2015-12-31","value":109726000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2016-03-31","value":110114000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-06-30","value":110839000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2016-09-30","value":111538000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2016-12-31","value":111564000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2016-12-31","value":111564000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2017-03-31","value":112356000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2017-06-30","value":112582000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2017-09-30","value":112931000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":113572000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":113572000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2018-03-31","value":114619000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2018-06-30","value":114671000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2018-09-30","value":114725000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":115078000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":115078000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2019-03-31","value":115603000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2019-06-30","value":115880000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2019-09-30","value":115767000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":116052000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":116052000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2020-03-31","value":116545000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2020-06-30","value":116701000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2020-09-30","value":116803000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-12-31","value":116829000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-12-31","value":116829000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-03-31","value":206858000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-06-30","value":207196000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-09-30","value":196288000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-12-31","value":179820000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-12-31","value":179820000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-03-31","value":176886000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-06-30","value":160226000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-09-30","value":148994000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":138864000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":138864000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-03-31","value":131767000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-06-30","value":125032000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-09-30","value":123400000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":121857000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":121857000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-03-31","value":122049000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-06-30","value":116451000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-09-30","value":115557000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-12-31","value":113578000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-12-31","value":113578000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-03-31","value":113726000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-06-30","value":110537000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2025-09-30","value":110552000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-12-31","value":110585000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-12-31","value":110585000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2026-03-31","value":107518000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2026-06-30","value":107594000},"#760":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":535480000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#99"}],"rule":"component-sum","value":736883000},"#761":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":172748000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#101"}],"rule":"component-sum","value":224194000},"#762":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":144865000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#103"}],"rule":"component-sum","value":192434000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":119032000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#107"}],"rule":"component-sum","value":164664000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#105"}],"rule":"component-sum","value":762679000},"#764":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":131396000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#112"}],"rule":"component-sum","value":178119000},"#765":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":163590000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#113"}],"rule":"component-sum","value":212555000},"#766":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":172755000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#115"}],"rule":"component-sum","value":222955000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":153407000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#119"}],"rule":"component-sum","value":200500000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#117"}],"rule":"component-sum","value":814107000},"#768":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":174270000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#124"}],"rule":"component-sum","value":225103000},"#769":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":218255000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#126"}],"rule":"component-sum","value":273215000},"#770":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":234067000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#128"}],"rule":"component-sum","value":292717000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":229518000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#132"}],"rule":"component-sum","value":287338000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#130"}],"rule":"component-sum","value":1078373000},"#772":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":257355000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#137"}],"rule":"component-sum","value":318433000},"#773":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":315916000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#139"}],"rule":"component-sum","value":384927000},"#774":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":310437000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#141"}],"rule":"component-sum","value":382780000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":286264000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#146"}],"rule":"component-sum","value":355710000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#144"}],"rule":"component-sum","value":1441850000},"#776":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":270994000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#153"}],"rule":"component-sum","value":340312000},"#777":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":332744000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#154"}],"rule":"component-sum","value":409161000},"#778":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":337260000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#155"}],"rule":"component-sum","value":419322000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":306101000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#159"}],"rule":"component-sum","value":385500000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#157"}],"rule":"component-sum","value":1554486000},"#780":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":287253000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#164"}],"rule":"component-sum","value":370253000},"#781":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":350907000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#165"}],"rule":"component-sum","value":445571000},"#782":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":951289000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#166"}],"rule":"component-sum","value":1237822000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":1073518000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#170"}],"rule":"component-sum","value":1420024000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#168"}],"rule":"component-sum","value":3473670000},"#784":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1047366000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#175"}],"rule":"component-sum","value":1374335000},"#785":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1258969000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#176"}],"rule":"component-sum","value":1600878000},"#786":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1308864000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#177"}],"rule":"component-sum","value":1659701000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":1155337000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#180"}],"rule":"component-sum","value":1496034000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#178"}],"rule":"component-sum","value":6130948000},"#788":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1157012000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#183"}],"rule":"component-sum","value":1492787000},"#789":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1382500000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#184"}],"rule":"component-sum","value":1751956000},"#790":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1419587000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#185"}],"rule":"component-sum","value":1790225000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":1347719000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#188"}],"rule":"component-sum","value":1714138000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#186"}],"rule":"component-sum","value":6749106000},"#792":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1289384000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#190"}],"rule":"component-sum","value":1648292000},"#793":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1593560000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#191"}],"rule":"component-sum","value":1985329000},"#794":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1595686000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#192"}],"rule":"component-sum","value":1996679000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":1323201000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#196"}],"rule":"component-sum","value":1725503000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#194"}],"rule":"component-sum","value":7355803000},"#796":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1189325000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#200"}],"rule":"component-sum","value":1559409000},"#797":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1387367000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#202"}],"rule":"component-sum","value":1788878000},"#798":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1439893000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#204"}],"rule":"component-sum","value":1851403000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1287017000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#208"}],"rule":"component-sum","value":1688435000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#206"}],"rule":"component-sum","value":6888125000},"#800":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1321608000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#212"}],"rule":"component-sum","value":1726074000},"#801":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1428311000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#214"}],"rule":"component-sum","value":1816388000},"#802":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1724799000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#216"}],"rule":"component-sum","value":2155692000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":1861572000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#220"}],"rule":"component-sum","value":2316866000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#218"}],"rule":"component-sum","value":8015020000},"#804":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3104221000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#224"}],"rule":"component-sum","value":3925819000},"#805":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3993531000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#226"}],"rule":"component-sum","value":4896444000},"#806":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3796138000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#228"}],"rule":"component-sum","value":4671150000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":3149010000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#232"}],"rule":"component-sum","value":4013019000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#230"}],"rule":"component-sum","value":17506432000},"#808":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3848758000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#236"}],"rule":"component-sum","value":4817326000},"#809":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4514112000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#238"}],"rule":"component-sum","value":5560391000},"#810":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3746731000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#240"}],"rule":"component-sum","value":4746935000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":2872438000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#244"}],"rule":"component-sum","value":3831560000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#242"}],"rule":"component-sum","value":18956212000},"#812":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2511914000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#248"}],"rule":"component-sum","value":3416131000},"#813":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2933944000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#250"}],"rule":"component-sum","value":3951818000},"#814":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2953162000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#252"}],"rule":"component-sum","value":3892636000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":2685976000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#256"}],"rule":"component-sum","value":3660426000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#254"}],"rule":"component-sum","value":14921011000},"#816":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2591498000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#260"}],"rule":"component-sum","value":3517755000},"#817":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2993656000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#262"}],"rule":"component-sum","value":3966857000},"#818":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2846161000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#264"}],"rule":"component-sum","value":3804471000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":2586133000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#268"}],"rule":"component-sum","value":3516160000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#266"}],"rule":"component-sum","value":14805243000},"#820":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2542255000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#272"}],"rule":"component-sum","value":3473055000},"#821":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2935023000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#274"}],"rule":"component-sum","value":3922777000},"#822":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2741707000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#276"}],"rule":"component-sum","value":3712422000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2355876000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#280"}],"rule":"component-sum","value":3296108000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#278"}],"rule":"component-sum","value":14404362000},"#824":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2358111000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#284"}],"rule":"component-sum","value":3270561000},"#825":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2775761000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#286"}],"rule":"component-sum","value":3734041000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":115565000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-42662000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":25.07737993153753},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.711723868450033},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.266916317852321},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.6112174819828355},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":236336000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-146220000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-9778000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":24.529439084082597},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.6272223468818003},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.24930466047079575},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.8836211354263621},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":40277000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":45306000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-14790000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":24.998521670680308},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.955305628989794},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.0566408994318333},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.8047692337903982},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":91341000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":45256000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-23492000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.44620787914689},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.719973133344936},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.115589419178896},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.8615511914140432},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":88684000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":171779000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-14347000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":24.240291544566734},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.642676898983045},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-2.400363362656055},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.7484323996623052},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1726887000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":64801000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":116121000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-62407000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.55700420615879},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.053092536772791},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.5513199849478456},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.7484323996623052},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1726887000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":285103000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-198438000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-20113000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":24.173329663686253},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.0665076486265876},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.3655321341114868},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.0894270292511306},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":52144000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-20479000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-29835000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":23.749023871135677},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.003091074737019},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.709331791942917},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.039506347800413},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":104559000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":149756000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-28745000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":24.677325632167037},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.748874067899099},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.4613708875332967},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.091284618833267},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1807136000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":250580000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-22718000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":27.135706340378196},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.982268527186423},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.864624059736341},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.8786107247910795},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1551167000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":181419000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-101411000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":24.893165117775013},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.7764263820895145},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.656272917346029},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.8786107247910795},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1551167000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-15449000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-21524000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":27.09342242383375},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.406976031386011},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.1889290749708823},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.8779419198250196},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1567406000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":148842000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-23868000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":27.15409580246602},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.072124096164761},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.497148629866901},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.6905516146183945},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1422560000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":148934000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-32545000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":27.316125156799348},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.543650162667494},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.9438980129073946},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.6556703656750547},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1321566000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":108849000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-34933000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":27.02218734353497},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.260555134377766},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.3456358200085847},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.591215644447042},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1277177000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":391176000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-112870000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":27.152636979871108},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.388499664374266},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.0466465515571812},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.591215644447042},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1277177000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-79152000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-28498000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":26.044069991343132},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.4105363059527565},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.4905930036636391},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.8682848804383636},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1403857000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":194229000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-26311000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":26.58925609682763},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.6433050667568505},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.05644817677241},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.9307420593158762},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1216397000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-43439000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-28699000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":24.860092792262954},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.088479383127492},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.7435796902568126},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.9004489934748001},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1262746000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":76347000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-28574000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":26.442175472980452},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.451769428946246},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.528536882201394},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.068824295043136},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1200434000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":147985000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-112082000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":25.968182263227618},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.354270433236896},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.663297298219369},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.068824295043136},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1200434000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-239771000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-39263000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":25.62557876263095},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.940808979880324},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.134865918742625},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.9184989291728143},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1653125000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-62298000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-59030000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":28.38876235008559},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.197898320183938},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.91632336217127},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1818130567644496},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1964867000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":1045107000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-61886000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":31.086938762913924},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.202438373522082},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.130706768882781},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.0810916888814566},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2198748000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":772620000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-67712000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":32.05739438237908},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.415655316109035},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.546369656225316},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.8641652154754684},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2938899000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1515658000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-227891000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":29.410869365898694},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.00081070256063},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.67310992901527},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.8641652154754684},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2938899000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":129347000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-50475000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":32.25366568734289},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":15.204806930169362},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.259025711605664},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.0051429949382555},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3112741000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":878185000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-69063000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":34.826116089508055},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.72014041057373},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.253134339908454},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.08687475111841},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3389062000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":1415093000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-85703000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":34.96910420148494},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.608860804972625},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.80936803725026},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.9270519115832005},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3088284000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":836454000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-134911000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":34.08157996495749},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.071076392434765},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.82403360592441},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.8980284667884755},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2903752000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":3259079000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-340152000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":34.076549150860465},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.58953029905549},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.097678569495642},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.8980284667884755},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2903752000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":548736000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-105645000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":35.315197277377},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.030523413764636},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.5953904319867},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.8271916354928215},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3054451000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":265861000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-125465000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":35.217150339266354},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.742018463685362},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.934175923901885},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.8432936780621887},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":3585398000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":503980000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-145486000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":34.870091375358825},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.150653777548023},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.956566269630528},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.7635262956892102},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3311150000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":511960000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-99739000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":35.29112748147252},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.815280777823979},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.448678852729866},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.77131182862635},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3114904000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1830537000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-476335000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":35.165338681536824},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.728999206308822},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.01050046995642},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.77131182862635},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3114904000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":223975000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-93212000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":33.40366021886481},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.600699191437835},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.6501565522728345},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.2134663000091495},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":3006807000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":363977000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-88107000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":32.822540470430894},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.983968907219827},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.721358783216721},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.8254320514060198},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3727924000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":630380000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-99578000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":32.75451778549479},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.112784566262823},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.728491522964947},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.7736679526036012},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3375663000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":273791000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-99672000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":32.30560588602065},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.961299435176135},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.979810517796218},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.7674457990767893},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":3550489000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1492123000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-380569000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":32.82245435075972},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.726836243693176},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.572351609939507},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.7674457990767893},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":3550489000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":32354000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-99974000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":30.491926717076385},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.04282164628478},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.633058245313187},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.8209742563792843},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4364133000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":252301000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-88739000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.680712431366175},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.351967282497383},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.370056758707473},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.791977242290139},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4590026000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":461906000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-85818000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":30.434538806807083},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.804541267992662},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.1052550118111535},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.7864723627459376},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4146812000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":106723000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-88071000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":29.840542626793987},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.839846951417081},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.9374940438751977},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.8586620070212154},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":4259614000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":853284000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-362602000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.385669120678145},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.1760564631979245},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.8649158777926247},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.8586620070212154},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":4259614000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":40709000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-46745000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":28.26115725308534},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.5024524828593915},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-1.4424365477291832},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.758658113715274},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4539221000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":29979000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-38047000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":28.136530601043663},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.327000725945671},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-0.10096961901832677},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.7888546684276265},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4525663000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-4849000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-2103000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":21.00736702041346},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-8.949439876321387},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-9.124543064763103},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":-60667000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":18.315893003220115},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-6.012303589413806},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-9.002614867388868},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":-12715000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-3334000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-1568000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":19.695222679246537},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-7.36720733505549},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-11.347384059336784},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":-13290000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-18364000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-770000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":19.077046494394704},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-12.039322061552896},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-16.732951262126683},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.0784293207413898},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":65868000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-17709000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-50673000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-8953000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":18.813067311303175},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-9.100255160685549},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-13.637317714319982},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.0784293207413898},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":65868000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-63733000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-25857000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-527000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.304300830933066},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-9.390219186999857},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-13.049886690945717},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-15290000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-14542000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-1108000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":20.738590940584224},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-3.8974190016134265},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-7.502192419316546},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.460451206601107},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":105974000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":-8044000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-10274000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-1100000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":20.460509958838642},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2.70541543504885},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-5.324272309548146},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.295733597916408},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":116149000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":-5876000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-20527000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-2057000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":20.381259828625108},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-4.289562324512007},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-8.666317204440592},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":4.228724172807397},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":150676000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-8265000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-71200000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-4792000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":20.272932756423174},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-4.810080439690768},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-8.342393013414316},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":4.228724172807397},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":150676000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-37475000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-16651000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-1746000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":20.565753068750027},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-2.6628500061534535},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-8.746108510454034},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":3.4191450493240776},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":168196000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-5842000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-25114000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-2242000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":19.735288817625836},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-0.5045620203075181},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-4.433305506419191},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.0262127504221237},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":193061000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":-1372000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-16237000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-5168000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":19.779628487216396},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-0.5582973473164713},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-4.6490506546027826},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.731485013849956},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":207817000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":-1629000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-19246000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-1242000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":20.192080337148976},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.04868075163080518},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-4.189326397485291},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":3.240261014202243},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":229523000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":140000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-77248000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-10398000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":20.040236261950394},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-0.812850946504825},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-5.310289947659236},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":3.240261014202243},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":229523000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-8703000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-26170000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-981000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":19.501598363475985},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.37847745713195413},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-3.693439515548855},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.822827550344415},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":243863000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":1210000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-64293000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-3614000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":20.653626289721412},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.307564021419171},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-12.107557993509952},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.375206309793325},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":328492000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":13169000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":24899000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-4797000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":22.95529507533548},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.049996153187519},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.1752334766994843},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.3197470226306476},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":303631000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":20348000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":2937000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-5659000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":22.44500976670974},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.6073159564467057},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.2270021754973437},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.619467976554899},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":299275000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":13315000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-62627000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-15051000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":21.472697349875027},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.224529026264991},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-2.865375476880203},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.619467976554899},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":299275000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":48042000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":8456000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-5304000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":21.657430133358773},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.5709333957775022},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-0.9782919785261442},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.299531366148476},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":291189000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":5434000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-19885000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6817000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":21.990514438169185},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":4.068522985959212},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.487205275904188},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.3660496455338618},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":319400000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":17354000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":27403000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-2401000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":22.452386372258896},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.583524753568004},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.9553605713405395},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.9452935575384556},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":316151000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":15585000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-14197000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-11194000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.845361032623625},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.8323549353854065},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.6102279343746613},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.9256884304193023},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":366131000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":11237000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":1777000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-25716000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":22.255338832588574},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.0927076683689756},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.1314784152569421},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.9256884304193023},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":366131000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":49610000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":739000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-9124000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":22.5703934919377},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.19758157989789374},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-1.9057322917845958},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.660316695164987},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":372049000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":733000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":2487000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5207000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":23.96727342851138},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.4559640839745103},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.7748293143757272},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6165940603715925},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":368717000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":15950000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":87230000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-13982000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":25.451251231326356},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.9967956127557964},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-0.6862513841401247},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.6272415747863274},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":38241000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":42767000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-15498000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":26.262024720868492},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.461165431997005},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-0.7267207242479505},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.6244114150791988},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":35831000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":133223000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-43811000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":25.29041851069948},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.5461329667477925},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.6405240676967534},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.6244114150791988},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":90755000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-52274000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-8978000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":25.03360498856929},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.6304324486047665},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-1.2153625258926615},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.6241315332116444},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":22779000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-2197000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-13694000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":24.94073809097955},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.556251117868002},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.7552614320634354},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.6544153157775239},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":76422000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":16626000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-11455000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":25.03462282597863},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.940382300146968},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.18625533947552},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.7500936857759353},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":86257000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":153410000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-8535000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":25.313333919447263},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.2890041579611515},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.41443857181274696},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.6112174819828355},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":50878000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.8149810814155614},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-9.537762285201401},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.45787846451223},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.408631817719751},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":9.656261400756295},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.6508039496693943},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-11.669830561103153},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.9799089711984565},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.069074004929036},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.798610116851506},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.348535639438373},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.9470361061729909},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.815185219606169},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.517989333858312},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.172072264658168},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.372978605250156},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-4.429270836772484},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.982766622653797},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-1.8923958265263892},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.01676176326479},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":1.7290241683660723},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-5.74470353576798},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-1.117115876429748},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":18.972314149355824},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.66994260173397},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.618724092503736},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.2767825631903227},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.679066722743116},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":24.561348393628492},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":19.195445162608017},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.340486917031974},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":14.130611122355802},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.870334673617597},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.114924053826597},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.333823673251484},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.706566463886466},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.755711639553553},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.167621860091465},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.893819105236773},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.166729576112489},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.098038034468722},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.8845942688659127},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.958837655736899},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.719962752366671},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.178277536356186},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.617170259734976},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.2384559290822819},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":0.7761456945001072},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.7153120141144677},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-1.8481767686286683},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-12.484618574643253},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-7.235454627232656},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-15.879849412573927},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-7.045781591429942},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-4.7303332504581155},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-10.6535808633101},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-9.13883194945918},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-7.5897150723144735},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-9.235838613704816},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-5.564809102748646},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-6.692212470617689},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-7.214881065793947},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-8.185747977804331},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-16.14801531088942},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.179469934058188},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":0.7956956037614701},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-4.2034590426688645},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.444573572818285},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-4.66189809702656},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.300887316138852},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.5784411335469093},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.11077890600063836},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.19919889160237852},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.5388703872629848},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.8358693888938085},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.9375865041504823},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.737573381400927},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-3.7415701224094815},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.13098432003815658},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.9522565834916992},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.917176930555843},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":346129000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":63869000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":115514000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":111715000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":86998000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":378096000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":74963000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":129327000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":2417000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":57347000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":7416000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":19394000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":17976000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":14343000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":59129000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":3885000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":19580000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":62094000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":149035000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":106980000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":111809000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":73770000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2160629000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#826"}],"scale":100,"value":82.58798710930937},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2160629000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#827"}],"scale":100,"value":82.58798710930937},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":2379897000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#828"}],"scale":100,"value":77.38074378849169},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2157632000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#829"}],"scale":100,"value":72.36145922937739},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2157632000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#830"}],"scale":100,"value":72.36145922937739},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":2211601000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#831"}],"scale":100,"value":71.4021200026587},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":2137243000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#832"}],"scale":100,"value":67.05423763231416},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":2143838000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#833"}],"scale":100,"value":63.66325254053711},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":2116226000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#834"}],"scale":100,"value":61.017726840139},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":2116226000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#835"}],"scale":100,"value":61.017726840139},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":2401267000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#836"}],"scale":100,"value":65.28757526755668},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2517792000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#837"}],"scale":100,"value":63.62153823667721},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2611538000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#838"}],"scale":100,"value":61.407224401865875},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":2777023000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#839"}],"scale":100,"value":58.488532504052},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":2777023000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#840"}],"scale":100,"value":58.488532504052},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":6656188000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#841"}],"scale":100,"value":25.123133541300213},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":7537588000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#842"}],"scale":100,"value":27.26512778358276},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":7946909000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#843"}],"scale":100,"value":30.495919860161987},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":7783983000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#844"}],"scale":100,"value":38.30303843161014},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":7783983000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#845"}],"scale":100,"value":38.30303843161014},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":8530590000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#846"}],"scale":100,"value":39.792593478293995},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":8691600000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#847"}],"scale":100,"value":40.90440195130931},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":8397869000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#848"}],"scale":100,"value":37.78656228145497},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":7946763000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#849"}],"scale":100,"value":37.55235936946905},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":7946763000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#850"}],"scale":100,"value":37.55235936946905},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":7856090000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#851"}],"scale":100,"value":40.71819441987044},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":8016774000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#852"}],"scale":100,"value":45.83781456231647},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":7979931000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#853"}],"scale":100,"value":42.5974359928676},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":7913411000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#854"}],"scale":100,"value":40.19834177701625},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":7913411000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#855"}],"scale":100,"value":40.19834177701625},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":8660990000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#856"}],"scale":100,"value":42.769729557475536},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":8108135000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#857"}],"scale":100,"value":46.9095914165218},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":8150439000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#858"}],"scale":100,"value":45.44253383161324},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":8000583000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#859"}],"scale":100,"value":46.29803853044209},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":8000583000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#860"}],"scale":100,"value":46.29803853044209},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":8853664000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#861"}],"scale":100,"value":50.59491753922444},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8855138000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#862"}],"scale":100,"value":52.8173135189988},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":8759163000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#863"}],"scale":100,"value":50.723727826505794},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":8793618000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#864"}],"scale":100,"value":50.506708387833086},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":8793618000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#865"}],"scale":100,"value":50.506708387833086},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":8641783000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#866"}],"scale":100,"value":53.66442318674282},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":8596489000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#867"}],"scale":100,"value":53.409176699929475},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":328607000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#868"}],"scale":100,"value":51.460254955007045},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":328607000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#869"}],"scale":100,"value":51.460254955007045},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":295984000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#870"}],"scale":100,"value":57.12369587545273},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":286074000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#871"}],"scale":100,"value":59.098694743318156},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":398733000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#872"}],"scale":100,"value":74.61358854170585},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":398733000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#873"}],"scale":100,"value":74.61358854170585},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":380266000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#874"}],"scale":100,"value":78.32017587688618},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":369459000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#875"}],"scale":100,"value":80.69934688287469},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":357352000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#876"}],"scale":100,"value":83.52884550807048},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":409051000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#877"}],"scale":100,"value":88.24205294694305},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":409051000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#878"}],"scale":100,"value":88.24205294694305},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":398590000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#879"}],"scale":100,"value":90.7019744599714},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":345551000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#880"}],"scale":100,"value":102.44594864433904},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":359439000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#881"}],"scale":100,"value":98.4831918628752},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":369339000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#882"}],"scale":100,"value":95.8390530109195},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":369339000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#883"}],"scale":100,"value":95.8390530109195},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":366549000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#884"}],"scale":100,"value":96.56417013823527},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":378489000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#885"}],"scale":100,"value":93.51368203567343},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":419157000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#886"}],"scale":100,"value":91.59360335148882},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":424104000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#887"}],"scale":100,"value":90.52119291494539},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":424104000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#888"}],"scale":100,"value":90.52119291494539},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":442862000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#889"}],"scale":100,"value":92.32808414359326},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":457011000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#890"}],"scale":100,"value":89.46568025714917},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2895962500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#891"}],"scale":100,"value":4.984215092564217},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":165143000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2932490500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":5.63149309435103},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":173612000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":3047950000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":5.696025197263735},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":87893000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":3072674000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":2.860472669733268},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":38781000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2958005500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":1.3110523290102065},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2958005500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#900"}],"scale":100,"value":1.3110523290102065},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":58179000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":3062789500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":1.8995428840277793},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":76891000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3226781000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":2.382901101748151},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":110469000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3143315000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":3.514410741526064},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":205191000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2969216500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":6.910610930526621},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2969216500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#909"}],"scale":100,"value":6.910610930526621},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":217679000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":3154577000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":6.900418027520012},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":227661000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":3286411500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":6.9273430913931495},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":232463000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":3245672000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":7.162245599678588},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":221809000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":3090899500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#917"}],"scale":100,"value":7.176195796725193},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":3090899500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#918"}],"scale":100,"value":7.176195796725193},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":194868000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":3380411500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":5.764623626443112},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":207188000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":3507324500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":5.907294862508445},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":214990000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":3656346500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":5.879913186564786},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":313537000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":3711580500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":8.447533335192379},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":3711580500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#927"}],"scale":100,"value":8.447533335192379},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":477350000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":6470432000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":7.377405403534107},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":895661000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":7195386000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#931"}],"scale":100,"value":12.447713020538439},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1422874000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":7412041000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":19.196790735507264},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1725416000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":7444007000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":23.178591852479453},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":7444007000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#936"}],"scale":100,"value":23.178591852479453},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":2192476000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":10715345500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":20.46108545916695},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":2682450000},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":11355998000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#940"}],"scale":100,"value":23.62143776355015},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":2807312000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":11173423000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":25.124905769700117},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":2749369000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":10654751500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":25.804158829983038},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":10654751500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#945"}],"scale":100,"value":25.804158829983038},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":2443515000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":11264050500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":21.693040172360732},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1860925000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":11409507000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":16.310301575694723},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1574375000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":11137227500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":14.136148336738206},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1540555000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":10547306000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":14.60614682080903},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":10547306000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#954"}],"scale":100,"value":14.60614682080903},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1465550000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":10822679500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":13.541470945342141},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1405021000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":10727149500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":13.097803848077255},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1238347000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":10815447000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":11.44979953209516},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1077898000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":10541269000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":10.225505107591886},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":10541269000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#963"}],"scale":100,"value":10.225505107591886},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":915421000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":11308029000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":8.095318821697397},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":756362000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":11092871000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":6.818451237736381},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":593963000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":11162510000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":5.321052343962066},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":435199000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":10910308000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":3.9888791407172004},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":10910308000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#972"}],"scale":100,"value":3.9888791407172004},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":291481000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":11375354500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":2.5623904731936045},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":102550000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":11394182000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":0.9000207298777568},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":-23.136403717018243},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-81816000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":-20.619315360906064},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-72910000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":-18.64534211683835},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-64995000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":453299000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":-14.338218262118382},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":453299000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#981"}],"scale":100,"value":-14.338218262118382},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-62934000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":-12.70575124313826},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-59505000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":447945000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":-13.283996919264643},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-61506000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":444904000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":-13.824555409706363},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-56856000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":522317500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":-10.885333154642531},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":522317500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#989"}],"scale":100,"value":-10.885333154642531},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-49476000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":529405000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":-9.34558608248883},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-85627000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":502302000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":-17.04691599874179},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-59268000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":516321000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":-11.47890556456158},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-42691000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":533340000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":-8.004462444219447},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":533340000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#998"}],"scale":100,"value":-8.004462444219447},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-34267000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":553145500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":-6.194934244244958},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":24548000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":525990500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":4.667004442095437},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":20258000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":571607500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":3.5440402723897075},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":18150000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":544952000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":3.330568563836815},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":544952000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1007"}],"scale":100,"value":3.330568563836815},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":14464000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":584128000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":2.4761696066615535},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":7431000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":604423000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":1.229437000246516},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-9830000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1823589500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":-0.5390467536690686},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-22831000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1728051500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":-1.321199049912575},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1728051500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1016"}],"scale":100,"value":-1.321199049912575},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-32741000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1737273500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":-1.884619779211506},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-6876000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1813781000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":-0.37909758675385835},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":127350000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3045068500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":4.182171928152027},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":144341000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2895962500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":4.984215092564217},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":229407500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1025"}],"scale":100,"value":62.919041443719145},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":229198500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#1026"}],"scale":100,"value":72.05239126783115},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":268113000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#1027"}],"scale":100,"value":64.75329431993227},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":356159500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#1028"}],"scale":100,"value":24.677988373186732},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":342914500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#1029"}],"scale":100,"value":11.309233059552746},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":342914500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1030"}],"scale":100,"value":11.309233059552746},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":362718000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1031"}],"scale":100,"value":16.039733346566752},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":414288000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1032"}],"scale":100,"value":18.559794152859848},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":475160000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1033"}],"scale":100,"value":23.24880040407442},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":486273500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1034"}],"scale":100,"value":42.19662391637628},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":486273500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1035"}],"scale":100,"value":42.19662391637628},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":516722000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1036"}],"scale":100,"value":42.12690769891741},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":582801000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1037"}],"scale":100,"value":39.063248004035685},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":658658000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1038"}],"scale":100,"value":35.29342997428104},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":710645500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#1039"}],"scale":100,"value":31.212327384047324},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":710645500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1040"}],"scale":100,"value":31.212327384047324},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":733004500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1041"}],"scale":100,"value":26.584829970348068},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":810032500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1042"}],"scale":100,"value":25.5777391647866},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":893433000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1043"}],"scale":100,"value":24.063360095272955},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":988868000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1044"}],"scale":100,"value":31.706658522674413},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":988868000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1045"}],"scale":100,"value":31.706658522674413},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2908741500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1046"}],"scale":100,"value":16.410877350221735},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3199194500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#1047"}],"scale":100,"value":27.99645348227499},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3265645500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1048"}],"scale":100,"value":43.5709877266225},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":2977632000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1049"}],"scale":100,"value":57.94591138193034},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":2977632000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1050"}],"scale":100,"value":57.94591138193034},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5059996000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1051"}],"scale":100,"value":43.329599470039106},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":5309404000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#1052"}],"scale":100,"value":50.52261986467784},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":5374014500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1053"}],"scale":100,"value":52.23863835871675},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4882523500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1054"}],"scale":100,"value":56.3104099754973},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4882523500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1055"}],"scale":100,"value":56.3104099754973},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":4896639500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1056"}],"scale":100,"value":49.901876582909566},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":4739206500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1057"}],"scale":100,"value":39.266594523787894},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":4902644000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1058"}],"scale":100,"value":32.112774249976134},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":4847458500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1059"}],"scale":100,"value":31.78067434718626},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":4847458500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1060"}],"scale":100,"value":31.78067434718626},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":4806970000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1061"}],"scale":100,"value":30.48802052020296},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":4323351000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1062"}],"scale":100,"value":32.49842541121459},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":4513679000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1063"}],"scale":100,"value":27.435424628113786},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4514410500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1064"}],"scale":100,"value":23.8768273288395},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4514410500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1065"}],"scale":100,"value":23.8768273288395},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":4665434000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1066"}],"scale":100,"value":19.621347124404718},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4241367000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1067"}],"scale":100,"value":17.83297696238029},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4381431000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1068"}],"scale":100,"value":13.556370053528175},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4324360500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1069"}],"scale":100,"value":10.063892684247763},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4324360500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1070"}],"scale":100,"value":10.063892684247763},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":4189190000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1071"}],"scale":100,"value":6.957932201690542},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":4091633500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1072"}],"scale":100,"value":2.5063339617294655},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":74710500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1073"}],"scale":100,"value":-82.79157548135804},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":103226000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1074"}],"scale":100,"value":-92.52320151899715},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"equity@2011Q2"}],"scale":100,"value":-64.46925701497948},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"equity@2011Q3"}],"scale":100,"value":-62.311978668125256},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":130364500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1075"}],"scale":100,"value":-49.85636427094799},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":130364500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1076"}],"scale":100,"value":-49.85636427094799},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"equity@2012Q1"}],"scale":100,"value":-76.3382297643163},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":99107500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1077"}],"scale":100,"value":-60.04086471760463},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":87934000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1078"}],"scale":100,"value":-69.94564104896854},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":74660000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1079"}],"scale":100,"value":-76.15322796678274},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":74660000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1080"}],"scale":100,"value":-76.15322796678274},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":59751000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1081"}],"scale":100,"value":-82.80363508560526},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":31428000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1082"}],"scale":100,"value":-272.45449917271225},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":32156000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1083"}],"scale":100,"value":-184.313969399179},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":31732000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1084"}],"scale":100,"value":-134.53611496281357},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":31732000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1085"}],"scale":100,"value":-134.53611496281357},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":24827500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1086"}],"scale":100,"value":-138.02034034840398},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":8049000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1087"}],"scale":100,"value":304.98198533979377},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":20344000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1088"}],"scale":100,"value":99.57727093983483},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":27784000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1089"}],"scale":100,"value":65.32536711776562},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":27784000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1090"}],"scale":100,"value":65.32536711776562},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":23285000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1091"}],"scale":100,"value":62.11724286021043},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":36346500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1092"}],"scale":100,"value":20.444884651892202},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":95377000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1093"}],"scale":100,"value":-10.306468016398084},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":94697500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1094"}],"scale":100,"value":-24.10940098735447},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":94697500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1095"}],"scale":100,"value":-24.10940098735447},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":83955000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1096"}],"scale":100,"value":-38.998272884283246},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":108632000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1097"}],"scale":100,"value":-6.32962662935415},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":227916000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1098"}],"scale":100,"value":55.87584899699889},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":229407500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1099"}],"scale":100,"value":62.919041443719145},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":2802859000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":78.63425377164619},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":135950000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":9.730773580395024},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":165997000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":9.896679186788294},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":132951000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.6147879845906985},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":232027000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":14.999366479799757},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":666925000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":10.474246162099888},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":167372000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.91748289699581},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":246591000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":13.377713954940518},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":239558000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":12.749845788167491},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":37041000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":2.0821961854790905},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":690562000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":9.817194797595574},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-69136000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-4.0657807762244484},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-185365000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-8.869614065442743},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-137432000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-6.487332585308147},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-52407000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-2.885879800438329},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-444340000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-5.7521446266821314},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":155721000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":9.545822350272793},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":41120000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":2.159070801455276},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":314415000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":15.871249119778309},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":767187000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":43.50185674196645},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":1278443000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":17.559990610445997},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":2386754000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":133.56048977600153},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":3631039000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":186.62411346788699},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":3213140000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":139.97865342307608},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":2104049000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":83.13901752833142},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":11334982000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":132.43543484808865},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1507356000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":36.11493192613402},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":1349577000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":24.20035784719301},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":252873000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":4.590521349383425},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-277244000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-5.981778321393616},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2832562000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":14.238375908622247},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-1797817000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-31.645406522046404},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-2397369000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-34.61275415776396},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-1227199000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-21.300128109822104},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-206703000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-4.743543699290775},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-5629088000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-24.768918709494827},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":8038000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":0.20698815496249523},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-72550000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-1.6019377816639424},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-301770000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-6.65532487742222},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-330556000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-7.963550703444245},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-696838000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-4.075712406557052},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-233856000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-6.009633669737402},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-222276000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-4.98785999272946},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-291304000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-6.882561440134349},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-462418000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-12.104213641525053},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-1209854000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-7.376937228468517},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-370419000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-10.127666578446014},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-371516000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-8.774454046986534},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":22457000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":3.3127989071908948},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-5090000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-2.406812840748429},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":36800000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":20.399791567347037},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":45584000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":30.989917943070022},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":78750000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":11.244490199802094},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":56560000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":34.73582715609626},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":65526000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":31.748169753819177},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":74586000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":34.34072764441007},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":94911000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":49.25912278061211},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":291583000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":37.42595556628028},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":100313000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":45.72380566026555},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":126229000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":46.4215446511645},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":111151000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":38.094112002193434},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":81523000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":28.347149394272364},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":419216000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":39.15432866712245},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":26207000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":8.197321255419098},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":28395000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":7.131770095542356},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":31976000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":7.935850058694904},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":27626000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":7.484469441441743},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":114204000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":7.665253588850729},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":25077000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":7.249594546542593},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":34978000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":8.200345568910983},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":841156000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":193.41054524300597},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":1059118000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":266.9572033866264},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":1960329000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":122.20771076045325},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":1026128000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":276.5948041165974},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":1215779000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":263.4287497210311},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":469895000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":36.82380885583236},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":91057000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":6.254537711516606},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2008-12-31","value":102474000}},"quality":[{"metric":"operatingExpenses","periodKey":"2021Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 48 of 82 period(s), by up to 10.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}