{"schemaVersion":2,"ticker":"CDE","company":{"ticker":"CDE","name":"Coeur Mining, Inc.","exchange":"NYSE","cik":215466,"sic":"1040","sicDescription":"Gold and Silver Ores","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:35.363Z","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":[300361000,515457000,246911000,895492000,745994000,635742000,561407000,571897000,709598000,625904000,711502000,785461000,832828000,785636000,821206000,1054006000,2070126000],"costOfRevenue":[191311000,257636000,109127000,454562000,463663000,477945000,403827000,335375000,440260000,null,null,null,null,null,null,null,null],"grossProfit":[27674000,116202000,377153000,222073000,49452000,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[36594000,41302000,69948000,739752000,1591153000,2201724000,836766000,512965000,669672000,646208000,1056312000,703741000,775989000,824887000,859921000,889824000,1363113000],"operatingIncome":[-8920000,74900000,307205000,155740000,-845159000,null,null,null,null,null,null,null,null,-39251000,-38715000,164182000,707013000],"pretaxIncome":[-76073000,-92665000,208245000,119484000,-808679000,-1615128000,-316886000,-10812000,39923000,-65735000,-358025000,62672000,3636000,-63449000,-68456000,126350000,682538000],"interestExpense":[18102000,30942000,34774000,26169000,41303000,47546000,44978000,36896000,16440000,24364000,24771000,20708000,16451000,23861000,29099000,51276000,null],"netIncome":[-27066000,-91308000,29311000,48677000,-650563000,-1186874000,-367183000,55352000,-1319000,-48405000,-341203000,25627000,-31322000,-78107000,-103612000,58900000,585872000],"dilutedEps":[-0.38,-1.05,0.13,0.54,-6.65,-11.59,-2.83,0.34,-0.01,-0.26,-1.56,0.11,-0.13,-0.28,-0.3,0.15,0.95],"cash":[22782000,66118000,175012000,125440000,206690000,240119000,158420000,118312000,192032000,115081000,55645000,92794000,56664000,61464000,61633000,55087000,553597000],"currentAssets":[186036000,266211000,464943000,406182000,531230000,557442000,446688000,410787000,449557000,297619000,210436000,269608000,289577000,300432000,267255000,273099000,972677000],"totalAssets":[3054035000,3157527000,3264441000,3221401000,2885978000,1436569000,1332489000,1318909000,1701175000,1712500000,1378636000,1403977000,1734422000,1846143000,2080848000,2301747000,4695682000],"currentLiabilities":[188608000,270717000,252081000,238252000,144561000,165612000,140080000,116634000,228729000,161318000,190652000,234108000,235868000,219360000,289613000,330820000,393144000],"totalLiabilities":[1055989000,1116760000,1127720000,1023121000,1155411000,882241000,911013000,550422000,886198000,859988000,711632000,710498000,934160000,957127000,1056945000,1178495000,1382631000],"totalDebt":[185397000,131167000,115861000,3460000,306130000,451048000,479979000,198682000,380569000,433889000,272751000,253427000,457680000,491355000,null,null,null],"equity":[1998046000,2040767000,2136721000,2198280000,1730567000,554328000,421476000,768487000,814977000,852512000,667004000,693479000,800262000,889016000,1023903000,1123252000,3313051000],"operatingCashFlow":[60147000,165563000,87411000,271634000,113967000,53548000,113542000,125817000,208456000,17418000,91880000,148709000,110482000,25616000,67288000,174234000,886879000],"capex":[218235000,155994000,40207000,115641000,100813000,64244000,88973000,94382000,136734000,140787000,99772000,99279000,309781000,352354000,364617000,183188000,221162000],"depreciationAndAmortization":[81376000,141619000,55829000,216032000,229564000,162436000,125953000,116528000,146549000,128473000,178876000,131387000,128315000,111626000,99822000,124974000,251099000],"dilutedShares":[71565000,87185000,89725000,89603000,97864000,102441000,129639000,163459000,184144000,188606000,218812000,242549000,250044000,275178000,343059000,397422000,614666000],"sharesOutstanding":[null,89315767,89655124,90342338,null,null,null,null,null,null,241529021,243751283,256919803,295697624,386282957,399235632,642092761],"totalCosts":[309281000,440557000,69948000,739752000,1591153000,2201724000,836766000,512965000,669672000,646208000,1056312000,703741000,775989000,824887000,859921000,889824000,1363113000],"freeCashFlow":[-158088000,9569000,47204000,155993000,13154000,-10696000,24569000,31435000,71722000,-123369000,-7892000,49430000,-199299000,-326738000,-297329000,-8954000,665717000],"capexOutflow":[-218235000,-155994000,-40207000,-115641000,-100813000,-64244000,-88973000,-94382000,-136734000,-140787000,-99772000,-99279000,-309781000,-352354000,-364617000,-183188000,-221162000],"netMargin":[-9.011156574921511,-17.713989721742067,11.871079052776102,5.435782787562591,-87.20753786223482,-186.69114200414634,-65.4040651434699,9.678665913617312,-0.18587989255888546,-7.733614100564942,-47.955311439742964,3.2626699479668626,-3.7609206222653415,-9.94188148200948,-12.617053455527602,5.588203482712622,28.30127248293099],"currentRatio":[0.9863632507634883,0.9833553120047873,1.8444190557796898,1.704841932071924,3.6747808883447126,3.3659517426273458,3.188806396344946,3.522017593497608,1.9654569381232814,1.8449212115201032,1.1037702200868598,1.151639414287423,1.2277078705038411,1.3695842450765865,0.9228004267764224,0.8255214315942204,2.474098549132125],"netDebt":[162615000,65049000,-59151000,-121980000,99440000,210929000,321559000,80370000,188537000,318808000,217106000,160633000,401016000,429891000,null,null,null],"ebit":[-57971000,-61723000,243019000,145653000,-767376000,-1567582000,-271908000,26084000,56363000,-41371000,-333254000,83380000,20087000,-39588000,-39357000,177626000,null],"grossMargin":[9.213579659143498,22.543490533642963,152.7485612224648,24.798993179168548,6.629007740008633,null,null,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[-2.969759722467298,14.530795003268942,124.41932518194815,17.39155682016143,-113.29300235658732,null,null,null,null,null,null,null,null,-4.996079609386536,-4.7144078343314595,15.576951174850997,34.15313850461276],"fcfMargin":[-52.632665359350916,1.8564109130344528,19.117819781216713,17.41980944553385,1.7632849593964564,-1.682443506957225,4.376325909723249,5.496619146454694,10.10741292957421,-19.71053068841228,-1.1092027850940687,6.293119582003436,-23.930391389338496,-41.5889801383847,-36.20638426898976,-0.8495207807166182,32.15828408512332],"ebitda":[23405000,79896000,298848000,361685000,-537812000,-1405146000,-145955000,142612000,202912000,87102000,-154378000,214767000,148402000,72038000,60465000,302600000,null],"debtToCapital":[8.491039152384559,6.039179827747989,5.143475354060363,0.15714843714516702,15.030709035266415,44.863613215354256,53.244920711516386,20.542635258160676,31.832233975104263,33.72890723810072,29.02362849891727,26.763691432940544,36.3832354750855,35.59586516958122,null,null,null],"returnOnAssets":[-0.8862373875872411,-2.9399368468027847,0.9128354423441537,1.5010233058406295,-21.304163373519145,-54.91549311089041,-26.520426802183273,4.1753067626965095,-0.08734856381478132,-2.835946597142376,-22.076220522164018,1.8419377757525033,-1.99604957814478,-4.362831005721164,-5.276915582439583,2.687905225100654,16.745350327956167],"returnOnEquity":[-1.4305655612456585,-4.521526498008202,1.403283504345195,2.2457664946328735,-33.117247884684744,-103.8887126104263,-75.25753122553299,9.303146400350263,-0.1665967776975037,-5.805735450128906,-44.90943168745837,3.7673385113963205,-4.193765853652005,-9.247382609611918,-10.83286851142155,5.486329584962427,26.41262330368327],"revenueGrowth":[132.32470897629267,71.61249296679661,-52.09862316352285,262.67804998562235,-16.694509833700355,-14.779207339469213,-11.692636321023308,1.8685196301435392,24.077937111053217,-11.79456537363408,13.675899179426887,10.394770499591012,6.030471277377236,-5.666476151138045,4.527542016913677,28.348550789935768,96.40552330821646]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[67857000,90305000,98830000,88289000,101018000,118564000,207586000,199624000,231090000,343575000,246911000,204564000,254406000,230593000,205929000,171797000,204525000,200825000,168847000,159633000,164562000,170938000,140609000,150956000,164505000,162552000,79637000,127109000,156822000,148762000,139204000,185554000,149540000,159919000,214585000,163267000,169987000,148795000,143855000,154870000,162123000,199469000,195040000,173167000,154249000,229728000,228317000,202117000,214858000,207969000,207884000,188404000,204123000,182993000,210116000,187298000,177235000,194583000,262090000,213060000,222026000,313476000,305444000,360062000,480650000,554567000,674847000,856192000,1085592000],"costOfRevenue":[48850000,59693000,58048000,51019000,58590000,60402000,87625000,92474000,77102000,141253000,109127000,92542000,131182000,124365000,106473000,88059000,142386000,131805000,100227000,106896000,118687000,125910000,126453000,115062000,119097000,120237000,49430000,84058000,81820000,84594000,84903000,114490000,102229000,101559000,121982000,99340000,108246000,116857000,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],"grossProfit":[-220000,3021000,13688000,8767000,12445000,20361000,74629000,57109000,96347000,143670000,80027000,59418000,61559000,52782000,48314000,32577000,3948000,8223000,4705000,null,null,null,null,null,null,null,null,null,null,null,null,32371000,16578000,25959000,47881000,33150000,32282000,754000,-9705000,-18656000,-13029000,12839000,291000,18088000,36358000,84740000,74553000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[8591000,7142000,10029000,9623000,10585000,9885000,11209000,18567000,17008000,16279000,18094000,15231000,19985000,18793000,685743000,160167000,254943000,216179000,959863000,172452000,183420000,187241000,1658613000,168015000,172368000,169478000,326905000,148176000,151967000,148481000,64342000,172397000,151886000,156125000,189264000,149829000,155404000,172048000,168927000,191148000,192955000,207009000,465200000,176940000,157037000,180594000,189170000,173016000,200219000,199942000,202812000,186802000,202388000,219708000,215989000,203387000,182301000,201435000,272798000,216417000,205350000,229074000,238983000,297906000,340542000,377480000,347185000,507022000,869078000],"operatingIncome":[-8811000,-4121000,3659000,-856000,1860000,10476000,63420000,38542000,79339000,127391000,61933000,44187000,41574000,33989000,35990000,10905000,-50957000,-15277000,-789829000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3357000,16676000,84402000,66461000,62156000,140108000,177087000,327662000,349170000,216514000],"pretaxIncome":[6004000,-50119000,-38430000,-17043000,-54173000,-20026000,-1423000,25403000,60013000,58666000,64163000,19411000,46835000,1654000,51584000,23515000,-11367000,-48323000,-772504000,-41880000,-40500000,-13117000,-1519632000,-33219000,-16937000,-22479000,-244250000,-18290000,13729000,15102000,-21354000,29177000,-11122000,2561000,19307000,12640000,6647000,-49259000,-35763000,-33552000,-42310000,-14059000,-268104000,-15839000,1635000,39969000,36907000,14846000,47486000,-48368000,-10328000,9376000,-65932000,-55561000,48668000,-13878000,-22546000,-15012000,-17020000,-13093000,8615000,74556000,56272000,51766000,133321000,169943000,327508000,348715000,215091000],"interestExpense":[5193000,6088000,6055000,5806000,5646000,9951000,9540000,9304000,9268000,7980000,8221000,6670000,7557000,7351000,4591000,9732000,10930000,9662000,10979000,13054000,12310000,11616000,10566000,10765000,10734000,12446000,11033000,11120000,10875000,8068000,6833000,3579000,3744000,3595000,5522000,5965000,6018000,5818000,6563000,6454000,6825000,5980000,5512000,5128000,5765000,5096000,4719000,4910000,5093000,3237000,3211000,4568000,5170000,5932000,8191000,7389000,6912000,7402000,7396000,12947000,13162000,13280000,null,null,null,null,null,null,null],"netIncome":[11609000,-17283000,-27450000,-12858000,-50744000,-22628000,-5078000,12464000,38611000,31060000,11364000,3975000,22973000,-15821000,37550000,12270000,-35040000,-46265000,-581528000,-37191000,-43121000,3466000,-1110028000,-33287000,-16677000,-14219000,-302998000,-20396000,14497000,69559000,-8308000,18663000,-10955000,-16652000,7625000,1241000,2930000,-53044000,468000,-19201000,-36764000,-14277000,-270961000,-11900000,-1209000,26856000,11880000,2060000,32146000,-54768000,-10760000,7682000,-77434000,-57444000,49089000,-24586000,-32412000,-21109000,-25505000,-29117000,1426000,48739000,37852000,33353000,70726000,266824000,214969000,246761000,121853000],"dilutedEps":[0.17,-0.23,-0.35401772225819145,-0.16,-0.58,-0.25,-0.06,0.14,0.43,0.35,0.13,0.04,0.26,-0.18,0.42,0.14,-0.35,-0.46,-5.77,-0.36,-0.42,0.03,-10.835659963115834,-0.32,-0.12,-0.11,-2.0820400077176444,0.01,0.04,0.14,0.01,0.1,-0.06,-0.09,0.04,0,0.02,-0.29,0,-0.09,-0.18,-0.06,-1.13,-0.05,-0.01,0.11,0.05,0.01,0.13,-0.21,-0.0493551259765663,0.03,-0.28,-0.21,0.18051955534347772,-0.08,-0.1,-0.06,-0.06198768232366191,-0.08,0,0.12,0.09934840246258932,0.06,0.11,0.41,0.3329476786347996,0.35,0.12],"cash":[24668000,45603000,22782000,55962000,41187000,27792000,66118000,66118000,106830000,207882000,175012000,175012000,199397000,142915000,125440000,331311000,249531000,206690000,206690000,272932000,269133000,245925000,240119000,205868000,205868000,205708000,158420000,173389000,257591000,222517000,118312000,160636000,200979000,195654000,192032000,159643000,123539000,104746000,115081000,69033000,37907000,65319000,55645000,52895000,70924000,77148000,92794000,154066000,124075000,85020000,56664000,73330000,74159000,75389000,61464000,66977000,56845000,53223000,61633000,67489000,74136000,76916000,55087000,77574000,111646000,266342000,553597000,843169000,1052274000],"currentAssets":[null,null,186036000,null,246949000,232678000,266211000,286309000,357214000,454042000,464943000,441292000,471183000,429005000,406182000,637380000,512529000,480774000,531230000,653672000,626748000,596359000,557442000,505903000,519396000,491739000,446688000,420748000,509546000,467511000,410787000,439892000,481851000,474126000,449557000,351017000,313638000,287477000,297619000,251414000,219826000,252354000,210436000,221659000,239503000,239227000,269608000,336226000,304135000,307437000,289577000,259241000,379630000,445983000,300432000,288144000,289185000,297166000,267255000,284610000,312096000,345972000,273099000,502322000,526309000,667170000,972677000,1710178000,1775287000],"totalAssets":[null,null,3054035000,null,3148359000,3125013000,3157527000,3137685000,3188971000,3271219000,3264441000,3226493000,3233510000,3180440000,3221401000,3423682000,3666716000,3636917000,2885978000,2986985000,2967522000,2915324000,1436569000,1475818000,1786649000,1758673000,1332489000,1325098000,1411855000,1370942000,1318909000,1337750000,1394648000,1402092000,1701175000,1661935000,1635904000,1598377000,1712500000,1731365000,1677230000,1689617000,1378636000,1349097000,1361080000,1371146000,1403977000,1515415000,1708008000,1674033000,1734422000,1817201000,1860332000,1914214000,1846143000,1889405000,1972104000,2069752000,2080848000,2120065000,2143049000,2227800000,2301747000,4066893000,4150950000,4512162000,4695682000,15261327000,15203745000],"currentLiabilities":[null,null,188608000,null,243927000,249755000,270717000,214950000,238594000,276355000,252081000,248983000,269639000,257269000,238252000,155367000,151974000,158552000,144561000,140784000,155545000,146819000,165612000,208082000,153096000,144622000,140080000,130439000,222902000,113207000,116634000,107385000,116663000,128760000,228729000,170830000,140614000,147005000,161318000,184985000,210187000,219024000,190652000,138136000,156968000,205810000,234108000,183100000,227848000,242533000,235868000,218177000,241095000,257690000,219360000,226151000,280438000,283464000,289613000,286178000,260298000,318084000,330820000,260868000,327674000,333754000,393144000,458378000,485887000],"totalLiabilities":[null,null,1055989000,null,1080377000,1079167000,1116760000,1080302000,1093375000,1146245000,1127720000,1084940000,1072800000,1037141000,1023121000,1227848000,1315224000,1344969000,1155411000,1289288000,1310889000,1253084000,882241000,922254000,1058999000,1044288000,911013000,919958000,915696000,738611000,550422000,551130000,617137000,637555000,886198000,847624000,817133000,830594000,859988000,899030000,830784000,758810000,711632000,688453000,707223000,706919000,710498000,794909000,839599000,860294000,934160000,917227000,1003151000,1092625000,957127000,942869000,983342000,1021374000,1056945000,1101936000,1111241000,1144650000,1178495000,1318381000,1322563000,1418380000,1382631000,4849002000,4794241000],"totalDebt":[null,null,185397000,null,156989000,146821000,131167000,146237000,135322000,124491000,115861000,63934000,53974000,5053000,3460000,307791000,306578000,306372000,306130000,456152000,468570000,457744000,451048000,447779000,538589000,534211000,479979000,494300000,402257000,198857000,198682000,205625000,271766000,274523000,380569000,396984000,397974000,406494000,433889000,432269000,348205000,276781000,272751000,319521000,321443000,277873000,253427000,390721000,385370000,411042000,457680000,455868000,518830000,609262000,491355000,462047000,null,null,null,null,null,null,null,null,null,null,null,null,null],"equity":[null,null,1998046000,null,2067982000,2045846000,2040767000,2057383000,2095596000,2124974000,2136721000,2141553000,2160710000,2143299000,2198280000,2195834000,2351492000,2291948000,1730567000,1697697000,1656633000,1662240000,554328000,553564000,727650000,714385000,421476000,405140000,496159000,632331000,768487000,786620000,777511000,764537000,814977000,814311000,818771000,767783000,852512000,832335000,846446000,930807000,667004000,660644000,653857000,664227000,693479000,720506000,868409000,813739000,800262000,899974000,857181000,821589000,889016000,946536000,988762000,1048378000,1023903000,1018129000,1031808000,1083150000,1123252000,2748512000,2828387000,3093782000,3313051000,10412325000,10409504000],"operatingCashFlow":[15039000,28938000,13124000,-9231000,32456000,12939000,129399000,35786000,111065000,181911000,87411000,17002000,113203000,79735000,61694000,12934000,63338000,26804000,10391000,-9627000,30490000,31266000,1111000,-3449000,37004000,36770000,43217000,1085000,34752000,39201000,21423000,55271000,29280000,29432000,91811000,15541000,-1294000,5789000,72000,-15846000,26435000,41996000,39295000,-7991000,9947000,79464000,67289000,-4359000,58059000,21846000,34936000,-6427000,22644000,-19117000,28516000,-35003000,39397000,-2383000,65277000,-15871000,15249000,111063000,63793000,67635000,206951000,237706000,374587000,340836000,513232000],"capex":[42349000,54370000,43386000,47189000,45467000,36783000,26555000,15918000,25764000,38099000,40207000,31647000,32238000,29972000,21784000,12827000,27201000,32726000,28059000,11936000,15356000,16784000,20168000,17620000,23677000,23861000,23815000,21651000,21971000,22626000,28134000,23591000,37107000,28982000,47054000,42345000,41165000,39472000,17805000,27438000,20749000,30678000,20907000,22208000,16682000,22996000,37393000,59424000,78223000,71266000,100868000,69502000,73156000,96602000,113094000,74048000,85581000,112273000,92715000,42083000,51405000,41980000,47720000,50002000,60807000,49034000,61319000,74079000,125709000],"depreciationAndAmortization":[19227000,27591000,27094000,28773000,29983000,37801000,45062000,50041000,57641000,58652000,58166000,52592000,61024000,52844000,52397000,49724000,56894000,60097000,63916000,40459000,41422000,41985000,38602000,33090000,38974000,35497000,18393000,26210000,35653000,26040000,28625000,38693000,30733000,32401000,44722000,30777000,29459000,31184000,37053000,41876000,43204000,45678000,48118000,36162000,27876000,32216000,35133000,29937000,31973000,30962000,35443000,26433000,27965000,29151000,28077000,22708000,19595000,22884000,34635000,27297000,27928000,33216000,36533000,43093000,61421000,72930000,73655000,99825000,255985000],"dilutedShares":[70227000,76133000,78771000,81753000,88501000,89236000,89273000,89653000,89712000,89739000,89794000,89821000,89733000,89429000,89342000,90036000,99833000,100778000,100777000,102365000,102444000,102561000,102483000,102580000,135036000,135247000,145122000,150249000,157900000,165828000,178660000,183068000,179241000,179278000,199153000,187621000,187488000,185246000,199619000,202422000,207809000,225860000,238954000,240255000,240945000,243849000,244178000,244520000,252132000,254744000,257151000,263563000,278040000,278105000,282915000,300950000,333082000,356676000,380916000,384968000,399909000,400838000,400554000,521203000,643076000,644879000,648110000,698689000,1034426000],"sharesOutstanding":[null,null,null,null,null,null,89315767,null,null,null,89655124,null,null,null,90342338,null,101567355,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,241529021,null,null,243744601,243751283,243469002,257046847,256928852,256919803,280834764,280805378,280836100,295697624,331042396,350166722,382693309,386282957,398583321,399240520,399287506,399235632,639060751,642701753,642210145,642092761,1034497016,1028536378],"totalCosts":[76668000,94426000,95171000,89145000,99158000,108088000,144166000,161082000,151751000,216184000,184978000,160377000,212832000,196604000,169939000,160167000,254943000,216179000,959863000,172452000,183420000,187241000,1658613000,168015000,172368000,169478000,326905000,148176000,151967000,148481000,64342000,172397000,151886000,156125000,189264000,149829000,155404000,172048000,168927000,191148000,192955000,207009000,465200000,176940000,157037000,180594000,189170000,173016000,200219000,199942000,202812000,186802000,202388000,219708000,215989000,203387000,182301000,201435000,272798000,216417000,205350000,229074000,238983000,297906000,340542000,377480000,347185000,507022000,869078000],"freeCashFlow":[-27310000,-25432000,-30262000,-56420000,-13011000,-23844000,102844000,19868000,85301000,143812000,47204000,-14645000,80965000,49763000,39910000,107000,36137000,-5922000,-17668000,-21563000,15134000,14482000,-19057000,-21069000,13327000,12909000,19402000,-20566000,12781000,16575000,-6711000,31680000,-7827000,450000,44757000,-26804000,-42459000,-33683000,-17733000,-43284000,5686000,11318000,18388000,-30199000,-6735000,56468000,29896000,-63783000,-20164000,-49420000,-65932000,-75929000,-50512000,-115719000,-84578000,-109051000,-46184000,-114656000,-27438000,-57954000,-36156000,69083000,16073000,17633000,146144000,188672000,313268000,266757000,387523000],"capexOutflow":[-42349000,-54370000,-43386000,-47189000,-45467000,-36783000,-26555000,-15918000,-25764000,-38099000,-40207000,-31647000,-32238000,-29972000,-21784000,-12827000,-27201000,-32726000,-28059000,-11936000,-15356000,-16784000,-20168000,-17620000,-23677000,-23861000,-23815000,-21651000,-21971000,-22626000,-28134000,-23591000,-37107000,-28982000,-47054000,-42345000,-41165000,-39472000,-17805000,-27438000,-20749000,-30678000,-20907000,-22208000,-16682000,-22996000,-37393000,-59424000,-78223000,-71266000,-100868000,-69502000,-73156000,-96602000,-113094000,-74048000,-85581000,-112273000,-92715000,-42083000,-51405000,-41980000,-47720000,-50002000,-60807000,-49034000,-61319000,-74079000,-125709000],"netMargin":[17.10803601691793,-19.138475167487957,-27.774967115248405,-14.563535661294157,-50.23263180819259,-19.08505111163591,-2.44621506267282,6.243738227868392,16.70820892293046,9.040238666957725,4.6024680957916,1.9431571537513932,9.030054322618177,-6.861006188392536,18.234440025445664,7.142150328585482,-17.13237990465713,-23.03747043445786,-344.4112125178416,-23.297814361692133,-26.203497769837508,2.0276357509740373,-789.4430655221216,-22.050796258512413,-10.137685784626607,-8.747354692652197,-380.4739003227143,-16.04607069523008,9.244238690999987,46.758580820370796,-5.968219304042988,10.057988510083318,-7.325799117293032,-10.412771465554437,3.5533704592585686,0.7601046139146307,1.7236612211522058,-35.64904734702107,0.325327586806159,-12.398140375799057,-22.676609734584236,-7.15750317091879,-138.92586136177195,-6.871979072225078,-0.7837976259165375,11.69034684496448,5.203291914312119,1.0192116447404227,14.961509462063315,-26.334694113064927,-5.175963518115872,4.077408122969788,-37.93497058146314,-31.391364697010264,23.362809114965067,-13.126675138015356,-18.287584280757187,-10.848326935035434,-9.731389980541035,-13.666103445038956,0.64226712186861,15.547920733963686,12.392451644163906,9.263126905921757,14.714657234994277,48.11393393404224,31.854479607970397,28.820755157721635,11.22456687226877],"currentRatio":[null,null,0.9863632507634883,null,1.01238895243249,0.9316249924926427,0.9833553120047873,1.3319795301232844,1.4971625439030318,1.6429664742812686,1.8444190557796898,1.772378033841668,1.7474586391434475,1.6675347593375027,1.704841932071924,4.102415570874124,3.3724781870583125,3.0322796306574498,3.6747808883447126,4.643084441413797,4.02936770709441,4.061865289914793,3.3659517426273458,2.431267481089186,3.3926163975544754,3.400167332770948,3.188806396344946,3.225630371284662,2.2859642354038994,4.129700460218891,3.522017593497608,4.09640080085673,4.130281237410319,3.682246039142591,1.9654569381232814,2.05477375168296,2.230489140483878,1.9555593347165063,1.8449212115201032,1.359104792280455,1.045859163506782,1.152175104098181,1.1037702200868598,1.6046432501303063,1.5258078079608584,1.1623682036830085,1.151639414287423,1.8362971054068815,1.3348153154734737,1.267608943937526,1.2277078705038411,1.1882141563959538,1.5746075198573177,1.7306957972757966,1.3695842450765865,1.274122157319667,1.0311904948687411,1.0483377077865266,0.9228004267764224,0.9945208925913243,1.198994998040707,1.0876749537857924,0.8255214315942204,1.9255792201419875,1.6061970128847574,1.9989872780550946,2.474098549132125,3.730933858082194,3.6537034331027582],"netDebt":[null,null,162615000,null,115802000,119029000,65049000,80119000,28492000,-83391000,-59151000,-111078000,-145423000,-137862000,-121980000,-23520000,57047000,99682000,99440000,183220000,199437000,211819000,210929000,241911000,332721000,328503000,321559000,320911000,144666000,-23660000,80370000,44989000,70787000,78869000,188537000,237341000,274435000,301748000,318808000,363236000,310298000,211462000,217106000,266626000,250519000,200725000,160633000,236655000,261295000,326022000,401016000,382538000,444671000,533873000,429891000,395070000,null,null,null,null,null,null,null,null,null,null,null,null,null],"ebit":[11197000,-44031000,-32375000,-11237000,-48527000,-10075000,8117000,34707000,69281000,66646000,72384000,26081000,54392000,9005000,56175000,33247000,-437000,-38661000,-761525000,-28826000,-28190000,-1501000,-1509066000,-22454000,-6203000,-10033000,-233217000,-7170000,24604000,23170000,-14521000,32756000,-7378000,6156000,24829000,18605000,12665000,-43441000,-29200000,-27098000,-35485000,-8079000,-262592000,-10711000,7400000,45065000,41626000,19756000,52579000,-45131000,-7117000,13944000,-60762000,-49629000,56859000,-6489000,-15634000,-7610000,-9624000,-146000,21777000,87836000,null,null,null,null,null,null,null],"grossMargin":[-0.32421120886570287,3.3453297159625714,13.850045532732977,9.929889340687968,12.31958660832723,17.173003609864715,35.950883007524595,28.60828357311746,41.6924142109135,41.81619733682602,32.411273697810145,29.046166480905732,24.197149438299412,22.889680085692106,23.4614842979862,18.96249643474566,1.9303263659699303,4.09460973484377,2.786546399995262,null,null,null,null,null,null,null,null,null,null,null,null,17.445595352296365,11.085997057643441,16.23259275007973,22.31330242095207,20.30416434429493,18.990864007247612,0.5067374575758594,-6.746376559730284,-12.046232323884547,-8.036490812531225,6.436589144177791,0.14920016406890893,10.445408189782118,23.570979390466064,36.88710126758601,32.65328468751779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[-12.984658915071401,-4.563423952162117,3.702317110189214,-0.9695432047027376,1.8412560137797223,8.835734286967377,30.55119324039193,19.30729771971306,34.33251114284478,37.078076111474935,25.083127118678387,21.600574881210772,16.341595717082143,14.739822978147647,17.476897377251383,6.347607932618147,-24.914802591370247,-7.607120627411926,-467.7779291311069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5756125035201352,7.510832064713141,26.924549247789304,21.758816673432772,17.2625825552266,29.14969312389473,31.932480656079427,48.55352398395488,40.78174054417701,19.94432530821893],"fcfMargin":[-40.246400518737936,-28.1623387409335,-30.62025700698169,-63.90377057164539,-12.879882793165576,-20.11065753517088,49.54284007592034,9.952711096862101,36.91245834956078,41.85752746852943,19.117819781216713,-7.159128683443812,31.82511418755847,21.58044693464242,19.380466082970344,0.06228281052637707,17.668744652243003,-2.9488360512884353,-10.463911114796236,-13.507858650780227,9.196533829195076,8.472077595385462,-13.553186495885756,-13.957047086568272,8.101273517522264,7.941458733205374,24.363047327247386,-16.17981417523543,8.150004463659435,11.141958295801349,-4.820982155685181,17.07319702081335,-5.234051090009362,0.28139245493030846,20.85746906820141,-16.417279670723417,-24.977792419420307,-22.637185389293997,-12.326995933405165,-27.948602053335055,3.5072136587652585,5.674064641623511,9.427809680065627,-17.439234958161776,-4.366316799460613,24.580373311046106,13.09407534261575,-31.55746424100892,-9.3848029861583,-23.763157008977302,-31.715764561005177,-40.30116133415426,-24.74586401336449,-63.236845125223375,-40.25300310304784,-58.22325919123536,-26.058058509888,-58.92395533011619,-10.468922889083903,-27.200788510278795,-16.284579283507338,22.037731756179102,5.262175717971216,4.8972121467969405,30.405492562155416,34.021497853280124,46.420596075851265,31.15621262520556,35.696928496156936],"ebitda":[30424000,-16440000,-5281000,17536000,-18544000,27726000,53179000,84748000,126922000,125298000,130550000,78673000,115416000,61849000,108572000,82971000,56457000,21436000,-697609000,11633000,13232000,40484000,-1470464000,10636000,32771000,25464000,-214824000,19040000,60257000,49210000,14104000,71449000,23355000,38557000,69551000,49382000,42124000,-12257000,7853000,14778000,7719000,37599000,-214474000,25451000,35276000,77281000,76759000,49693000,84552000,-14169000,28326000,40377000,-32797000,-20478000,84936000,16219000,3961000,15274000,25011000,27151000,49705000,121052000,null,null,null,null,null,null,null],"debtToCapital":[null,null,8.491039152384559,null,7.05577735619925,6.696000806323989,6.039179827747989,6.6362167705865795,6.065754097640523,5.5342492548228135,5.143475354060363,2.8988608865071526,2.437097120853359,0.23520354206387037,0.15714843714516702,12.293813969743873,11.53385727238184,11.79115736321931,15.030709035266415,21.178457728466572,22.048246685140196,21.59186107064959,44.863613215354256,44.717843935594495,42.53454521618746,42.78493604016031,53.244920711516386,54.95641732633638,44.77402450535164,23.924431055308787,20.542635258160676,20.723208481776172,25.900310404211663,26.42032221430909,31.832233975104263,32.77351925005882,32.70808591775598,34.616534258952534,33.72890723810072,34.182162953778416,29.147006113082398,22.920151574874875,29.02362849891727,32.598695117658764,32.958371783041116,29.495064218235857,26.763691432940544,35.161222684474005,30.73667687846104,33.560448765942645,36.3832354750855,33.62250173692805,37.70536718093096,42.58039446455291,35.59586516958122,32.80225588410481,null,null,null,null,null,null,null,null,null,null,null,null,null],"returnOnAssets":[null,null,null,null,-3.4409989458000183,-3.637744866981353,-2.9399368468027847,-2.10301543972706,0.737503017832431,2.4094498135777442,2.9118488288948186,2.6715154730115973,2.160286655577494,0.6972160183915486,1.5010233058406295,1.7133985195878303,-0.030172924770869827,-0.9236717396492511,-21.304163373519145,-21.839349945957263,-21.34698815447984,-20.096147257098753,-54.91549311089041,-53.014663654210146,-48.653109027841026,-50.24440537723922,-26.520282348726536,-25.298152461551865,-20.204195461378195,-15.29504427860935,4.1753067626965095,7.090979282332299,4.914229558992099,-1.2442689126783155,-0.08734856381478132,-1.2495312007760815,-0.32046967021189543,-2.749436838040986,-2.835946597142376,-4.057819821412784,-6.552164808305369,-4.244168328774323,-22.076220522164018,-21.678696247510924,-19.639009844288434,-16.807181738671044,1.8419377757525033,2.7639611912954107,4.753333889416009,-0.5702127855209825,-1.99604957814478,-1.5423319098269948,-7.582237118660218,-7.689325734822602,-4.362831005721164,-5.955583085982163,-3.4105200974001915,-1.4567393396429589,-5.276915582439583,-5.394378808171654,-3.6112873567519848,-0.20742041050346802,2.687905225100654,3.923414382318419,6.058787108164459,12.129296871406693,16.745350327956167,8.270601224530765,8.787604247961541],"returnOnEquity":[null,null,null,null,-5.238681961448407,-5.556625474253683,-4.521526498008202,-3.2072783725733127,1.1225441195049066,3.695052771397471,4.476326443068179,4.049121015419145,3.259728036471062,1.053868859840971,2.2457664946328735,2.627019447423068,-0.04614155128693263,-1.4197630932392264,-33.117247884684744,-35.95831136313028,-35.3334788710432,-33.30008588362516,-103.8887126104263,-105.09398954630316,-97.01247712624718,-98.8133172040183,-75.25712130714774,-73.91019543049784,-52.80497201769231,-35.543945419821256,9.303146400350263,15.843961871517756,10.828393539927925,-2.4700973893023535,-0.1665967776975037,-2.3412626777793673,-0.6084138015714016,-5.383731857575441,-5.805735450128906,-8.362088754960082,-13.036258938024295,-8.215519931237084,-44.90943168745837,-44.72963116025075,-39.771566143638985,-32.251851684666285,3.7673385113963205,5.732469319045723,9.583344829353083,-1.1748578790039825,-4.193765853652005,-3.171899684044234,-15.679274914666868,-16.87196696931747,-9.247382609611918,-11.954985350742753,-7.080717010221877,-3.1035841808973097,-10.83286851142155,-11.008797937561875,-7.354855313104718,-0.4181976497611104,5.486329584962427,6.444468692397284,9.878775554084703,19.572020803786128,26.41262330368327,12.146339932634984,12.848073760389777],"revenueGrowth":[null,null,null,null,48.868944987252604,31.29284092796634,110.04350905595466,126.10291202754591,128.7612108733097,189.7802030970615,18.94395575809544,2.4746523464112435,10.089575490068814,-32.88423197264062,-16.597883447882033,-16.017969926282237,-19.606848895073227,-12.909325087925483,-18.00717723098738,-7.080449600400474,-19.539420608727543,-14.882111290924938,-16.724016417229805,-5.435592891194174,-0.034637401101100806,-4.905872304578263,-43.36280038973324,-15.7973184239116,-4.670374760645569,-8.483439145627248,74.79814659015283,45.98022169948626,-4.643481144227213,7.49989916779823,54.15146116490905,-12.011058775343031,13.67326467834693,-6.956021485877228,-32.961297387981446,-5.143109140242674,-4.626236123938887,34.056251890184484,35.580966945883,11.814425001614248,-4.856806252043199,15.169775754628546,17.061628383921246,16.71796589419463,39.29296138062484,-9.471636021730045,-8.949399300095918,-6.7846841186045665,-4.996323152966142,-12.009482182440657,1.0736757037578704,-0.5870363686545921,-13.17244994439627,6.333575601252517,24.73586019151326,13.754551570224983,25.27209636922729,61.10143229367417,16.541645999465835,68.9955880972496,116.48365506742455,76.90891806709286,120.9396812509003,137.7901583616155,125.85914906896912]}},"filings":[{"accn":"0000215466-19-000057","filed":"2019-02-20","form":"10-K"},{"accn":"0000215466-20-000032","filed":"2020-02-19","form":"10-K"},{"accn":"0000215466-21-000025","filed":"2021-02-17","form":"10-K"},{"accn":"0000215466-22-000019","filed":"2022-02-16","form":"10-K"},{"accn":"0000215466-21-000071","filed":"2021-04-28","form":"10-Q"},{"accn":"0000215466-21-000096","filed":"2021-07-28","form":"10-Q"},{"accn":"0000215466-21-000114","filed":"2021-10-27","form":"10-Q"},{"accn":"0000215466-23-000027","filed":"2023-02-22","form":"10-K"},{"accn":"0000215466-22-000094","filed":"2022-05-04","form":"10-Q"},{"accn":"0000215466-22-000115","filed":"2022-08-03","form":"10-Q"},{"accn":"0000215466-22-000131","filed":"2022-11-09","form":"10-Q"},{"accn":"0000215466-24-000008","filed":"2024-02-21","form":"10-K"},{"accn":"0000215466-23-000087","filed":"2023-05-10","form":"10-Q"},{"accn":"0000215466-23-000124","filed":"2023-08-09","form":"10-Q"},{"accn":"0000215466-23-000146","filed":"2023-11-08","form":"10-Q"},{"accn":"0000215466-25-000069","filed":"2025-05-06","form":"10-K/A"},{"accn":"0000215466-24-000077","filed":"2024-05-01","form":"10-Q"},{"accn":"0000215466-24-000095","filed":"2024-08-07","form":"10-Q"},{"accn":"0000215466-24-000122","filed":"2024-11-06","form":"10-Q"},{"accn":"0000215466-26-000004","filed":"2026-02-18","form":"10-K"},{"accn":"0000215466-25-000075","filed":"2025-05-07","form":"10-Q"},{"accn":"0000215466-25-000123","filed":"2025-08-06","form":"10-Q"},{"accn":"0000215466-25-000137","filed":"2025-10-29","form":"10-Q"},{"accn":"0000215466-26-000019","filed":"2026-05-06","form":"10-Q"},{"accn":"0000215466-26-000036","filed":"2026-08-05","form":"10-Q"},{"accn":"0000215466-17-000058","filed":"2017-02-10","form":"10-K/A"},{"accn":"0000215466-16-000187","filed":"2016-04-27","form":"10-Q"},{"accn":"0000215466-16-000208","filed":"2016-07-27","form":"10-Q"},{"accn":"0000215466-16-000236","filed":"2016-10-26","form":"10-Q"},{"accn":"0000215466-18-000038","filed":"2018-02-07","form":"10-K"},{"accn":"0000950123-10-075098","filed":"2010-08-09","form":"10-Q"},{"accn":"0000950123-10-101030","filed":"2010-11-04","form":"10-Q"},{"accn":"0001193125-12-075636","filed":"2012-02-23","form":"10-K"},{"accn":"0001193125-13-365644","filed":"2013-09-13","form":"8-K"},{"accn":"0000215466-14-000042","filed":"2014-02-26","form":"10-K"},{"accn":"0000215466-15-000031","filed":"2015-02-20","form":"10-K"},{"accn":"0000215466-14-000065","filed":"2014-05-07","form":"10-Q"},{"accn":"0000215466-14-000083","filed":"2014-08-06","form":"10-Q"},{"accn":"0000215466-14-000103","filed":"2014-11-05","form":"10-Q"},{"accn":"0000215466-16-000166","filed":"2016-02-10","form":"10-K"},{"accn":"0000215466-15-000040","filed":"2015-05-04","form":"10-Q"},{"accn":"0000215466-15-000086","filed":"2015-08-04","form":"10-Q"},{"accn":"0000215466-15-000102","filed":"2015-11-02","form":"10-Q"},{"accn":"0000215466-18-000085","filed":"2018-04-25","form":"10-Q"},{"accn":"0000215466-18-000118","filed":"2018-07-25","form":"10-Q"},{"accn":"0000215466-18-000143","filed":"2018-10-31","form":"10-Q"},{"accn":"0000950123-11-047199","filed":"2011-05-09","form":"10-Q"},{"accn":"0000950123-11-074168","filed":"2011-08-08","form":"10-Q"},{"accn":"0001193125-11-298648","filed":"2011-11-07","form":"10-Q"},{"accn":"0000215466-12-000006","filed":"2012-05-07","form":"10-Q"},{"accn":"0000215466-12-000021","filed":"2012-08-07","form":"10-Q"},{"accn":"0000215466-12-000044","filed":"2012-11-06","form":"10-Q"},{"accn":"0000215466-13-000076","filed":"2013-05-09","form":"10-Q"},{"accn":"0000215466-13-000138","filed":"2013-11-06","form":"10-Q"},{"accn":"0000215466-17-000078","filed":"2017-04-26","form":"10-Q"},{"accn":"0000215466-17-000099","filed":"2017-07-27","form":"10-Q"},{"accn":"0000215466-17-000127","filed":"2017-10-25","form":"10-Q"},{"accn":"0000215466-19-000092","filed":"2019-05-01","form":"10-Q"},{"accn":"0000215466-19-000113","filed":"2019-08-07","form":"10-Q"},{"accn":"0000215466-19-000130","filed":"2019-11-04","form":"10-Q"},{"accn":"0000215466-20-000102","filed":"2020-04-22","form":"10-Q"},{"accn":"0000215466-20-000120","filed":"2020-07-29","form":"10-Q"},{"accn":"0000215466-20-000144","filed":"2020-10-28","form":"10-Q"},{"accn":"0000950123-11-020796","filed":"2011-03-01","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":571897000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":571897000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":185554000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":185554000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":149540000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":149540000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":159919000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":159919000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":214585000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":214585000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":709598000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":709598000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":163267000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":163267000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":169987000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":169987000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":148795000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":148795000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":143855000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":143855000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":625904000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":625904000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":154870000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":154870000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":162123000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":162123000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":199469000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":199469000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":195040000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":195040000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":711502000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":711502000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":173167000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":173167000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":154249000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":154249000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":229728000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":229728000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":228317000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":228317000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":785461000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":785461000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":202117000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":202117000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":214858000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":214858000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":207969000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":207969000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":832828000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":624944000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":207884000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":207884000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":832828000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":188404000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":188404000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":204123000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":204123000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":182993000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":182993000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":785636000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":575520000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":210116000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":210116000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":785636000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":187298000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":187298000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":177235000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":177235000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":194583000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":194583000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":821206000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":559116000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":262090000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":262090000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":821206000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":213060000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":213060000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":222026000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":222026000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":313476000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":313476000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1054006000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":748562000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":305444000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":305444000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":1054006000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":360062000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":360062000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":480650000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":480650000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":554567000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":554567000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2070126000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1395279000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":674847000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":674847000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":2070126000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":856192000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":856192000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1085592000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":1085592000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":635742000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":150956000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":164505000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":162552000},"#53":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":561407000},"#54":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":481770000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":79637000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":561407000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":127109000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":156822000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":148762000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":139204000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":67857000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":90305000},"#55":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":300361000},"#56":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":201531000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":98830000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":300361000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":88289000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":101018000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":118564000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":207586000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":515457000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":199624000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":231090000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":343575000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":246911000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":246911000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":204564000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":254406000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":230593000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":205929000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":895492000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":171797000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":204525000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":200825000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":168847000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":745994000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":159633000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":164562000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":38,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":170938000},"#57":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":635742000},"#58":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":495133000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":140609000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":48850000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":59693000},"#59":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":191311000},"#60":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":133263000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":58048000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":191311000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":51019000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":58590000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":60402000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":87625000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":257636000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":92474000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":77102000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":141253000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":109127000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":109127000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":92542000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":131182000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":124365000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":106473000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":454562000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":88059000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":142386000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":131805000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":100227000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":463663000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":106896000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":118687000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":125910000},"#61":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":477945000},"#62":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":351492000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":126453000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":477945000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":115062000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":119097000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":120237000},"#63":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":403827000},"#64":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":354397000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":49430000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":403827000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":84058000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":81820000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":84594000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":84903000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":335375000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":114490000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":102229000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":101559000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":121982000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":440260000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":99340000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":108246000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":116857000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-220000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":3021000},"#65":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":27674000},"#66":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":13986000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":13688000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":27674000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":8767000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":12445000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":20361000},"#67":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":116202000},"#68":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":41573000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":74629000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":116202000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":57109000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":96347000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":143670000},"#69":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":377153000},"#70":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":297126000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":80027000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":377153000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":59418000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61559000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":52782000},"#71":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":222073000},"#72":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":173759000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":48314000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":222073000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":32577000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3948000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":8223000},"#73":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":49452000},"#74":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":44747000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":4705000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":49452000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":32371000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":16578000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":25959000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":47881000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":33150000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":32282000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":754000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-9705000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-18656000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-13029000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":12839000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":291000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18088000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":36358000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":84740000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":74553000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":8591000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":7142000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":36594000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":26565000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":10029000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":36594000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":9623000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":10585000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":9885000},"#77":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":41302000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":30093000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":11209000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":41302000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18567000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17008000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":16279000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":69948000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":51854000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":18094000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":69948000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15231000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":19985000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":18793000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":739752000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":54009000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":685743000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":739752000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":160167000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":254943000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":216179000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1591153000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":631290000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":959863000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1591153000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":172452000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":183420000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":187241000},"#85":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2201724000},"#86":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":543111000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":1658613000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2201724000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":168015000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":172368000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":169478000},"#87":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":836766000},"#88":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":509861000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":326905000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":836766000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":148176000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":151967000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":148481000},"#89":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":512965000},"#90":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":448623000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":64342000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":512965000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":172397000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":151886000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":156125000},"#91":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":669672000},"#92":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":480408000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":189264000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":669672000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":149829000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":155404000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":172048000},"#93":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":646208000},"#94":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":477281000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":168927000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":646208000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":191148000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":192955000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":207009000},"#95":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1056312000},"#96":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":591112000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":465200000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1056312000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":176940000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":157037000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":180594000},"#97":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":703741000},"#98":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":514571000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":189170000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":703741000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":173016000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":200219000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":199942000},"#99":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":775989000},"#100":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":573177000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":202812000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":775989000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":186802000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":202388000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":219708000},"#101":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":824887000},"#102":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":608898000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":215989000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":824887000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":203387000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":182301000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":201435000},"#103":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":859921000},"#104":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":587123000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":272798000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":859921000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":216417000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":205350000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":229074000},"#105":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":889824000},"#106":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":650841000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":238983000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":889824000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":297906000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":340542000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":377480000},"#107":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1363113000},"#108":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1015928000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":347185000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1363113000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":507022000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":869078000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-8811000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":-4121000},"#109":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-8920000},"#110":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-12579000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":3659000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-8920000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-856000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1860000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":10476000},"#111":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":74900000},"#112":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":11480000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":63420000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":74900000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":38542000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":79339000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":127391000},"#113":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":307205000},"#114":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":245272000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":61933000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":307205000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44187000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":41574000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":33989000},"#115":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":155740000},"#116":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":119750000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":35990000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":155740000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10905000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-50957000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-15277000},"#117":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-845159000},"#118":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-55330000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":-789829000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-845159000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-39251000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-38715000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-3357000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":16676000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":84402000},"#119":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":164182000},"#120":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":97721000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":66461000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":164182000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62156000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":140108000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":177087000},"#121":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":707013000},"#122":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":379351000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":327662000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":707013000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":349170000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":216514000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-358025000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":39969000},"#123":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":62672000},"#124":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25765000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":36907000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":62672000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":14846000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":47486000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-48368000},"#125":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3636000},"#126":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13964000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":-10328000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3636000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9376000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-65932000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-55561000},"#127":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-63449000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-112117000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":48668000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-63449000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13878000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-22546000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-15012000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-68456000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-51436000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":-17020000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-68456000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-13093000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":8615000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":74556000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126350000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":70078000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":56272000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126350000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":51766000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":133321000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":169943000},"#133":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":682538000},"#134":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":355030000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":327508000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":682538000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":348715000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":215091000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6004000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":-50119000},"#135":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-76073000},"#136":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-37643000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":-38430000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-76073000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-17043000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-54173000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-20026000},"#137":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-92665000},"#138":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-91242000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":-1423000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-92665000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":25403000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":60013000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":58666000},"#139":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":208245000},"#140":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":144082000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":64163000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":208245000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":19411000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46835000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1654000},"#141":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":119484000},"#142":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":67900000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":51584000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":119484000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23515000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-11367000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-48323000},"#143":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-808679000},"#144":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-36175000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":-772504000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-808679000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-41880000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-40500000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-13117000},"#145":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-1615128000},"#146":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-95496000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":-1519632000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-1615128000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-33219000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-16937000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-22479000},"#147":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-316886000},"#148":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-72636000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":-244250000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-316886000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18290000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":13729000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15102000},"#149":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-10812000},"#150":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":10542000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":-21354000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-10812000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":29177000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-11122000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2561000},"#151":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":39923000},"#152":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":20616000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":19307000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":39923000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12640000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6647000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-49259000},"#153":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-65735000},"#154":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-29972000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":-35763000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-65735000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-33552000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-42310000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-14059000},"#155":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-358025000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-89921000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":-268104000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-15839000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1635000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23861000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29099000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":51276000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":5193000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":6088000},"#157":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":18102000},"#158":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":12047000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":6055000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":18102000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":5806000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5646000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":9951000},"#159":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30942000},"#160":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":21402000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":9540000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30942000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":9304000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9268000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":7980000},"#161":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":34774000},"#162":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":26553000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":8221000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":34774000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6670000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7557000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7351000},"#163":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":26169000},"#164":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":21578000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":4591000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":26169000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":9732000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10930000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9662000},"#165":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":41303000},"#166":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":30324000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":10979000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":41303000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13054000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":12310000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11616000},"#167":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":47546000},"#168":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":36980000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":10566000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":47546000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10765000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10734000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":12446000},"#169":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44978000},"#170":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":33945000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":11033000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44978000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11120000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":10875000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8068000},"#171":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":36896000},"#172":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":30063000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":6833000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":36896000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3579000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3744000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3595000},"#173":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16440000},"#174":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10918000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":5522000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16440000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5965000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6018000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5818000},"#175":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":24364000},"#176":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":17801000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":6563000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":24364000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6454000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6825000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5980000},"#177":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24771000},"#178":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":19259000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":5512000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24771000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5128000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5765000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5096000},"#179":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20708000},"#180":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":15989000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":4719000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20708000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4910000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5093000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3237000},"#181":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16451000},"#182":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13240000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":3211000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16451000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4568000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5170000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5932000},"#183":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23861000},"#184":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":15670000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":8191000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7389000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":6912000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7402000},"#185":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29099000},"#186":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":21703000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":7396000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12947000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":13162000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":13280000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3975000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":22973000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-15821000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":37550000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":48677000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":11609000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":-17283000},"#187":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-27066000},"#188":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":384000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":-27450000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-27066000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-12858000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-50744000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-22628000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-5078000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-91308000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12464000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":38611000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":31060000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":11364000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":29311000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12270000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-35040000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-46265000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-581528000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-650563000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-37191000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-43121000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3466000},"#189":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-1186874000},"#190":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-76846000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":-1110028000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-1186874000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-33287000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-16677000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-14219000},"#191":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-367183000},"#192":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-64185000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":-302998000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-367183000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-20396000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14497000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":69559000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-8308000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":55352000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":18663000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-10955000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-16652000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":7625000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-1319000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1241000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2930000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-53044000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":468000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-48405000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-19201000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-36764000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-14277000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-270961000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-341203000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-11900000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-1209000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":26856000},"#193":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25627000},"#194":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":13747000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":11880000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25627000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2060000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":32146000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-54768000},"#195":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-31322000},"#196":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-20562000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":-10760000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-31322000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":7682000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-77434000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-57444000},"#197":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-78107000},"#198":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-127196000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":49089000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-78107000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-24586000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-32412000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-21109000},"#199":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-103612000},"#200":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-78107000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":-25505000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-103612000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-29117000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1426000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":48739000},"#201":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":58900000},"#202":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21048000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":37852000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":58900000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":33353000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":70726000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":266824000},"#203":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":585872000},"#204":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":370903000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":214969000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":585872000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":246761000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":121853000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.17},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":-0.23},"#205":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.38},"#206":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":71565000},"#207":{"kind":"computed","op":"product","terms":[{"ref":"#205"},{"ref":"#206"}],"value":-27194700},"#208":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":0.01},"#209":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":69163000},"#210":{"kind":"computed","op":"product","terms":[{"ref":"#208"},{"ref":"#209"}],"value":691630},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#210","weight":-1}],"value":-27886330},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#206","weight":4},{"ref":"#209","weight":-3}],"rule":"unaverage-quarter","value":78771000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"per-share-quarter","value":-0.35401772225819145},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.38},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":-0.16},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.58},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":-0.25},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":-0.06},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-1.05},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.14},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.43},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.35},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.13},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-01-10","end":"2011-12-31","value":0.13},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.04},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.26},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.18},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.42},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.54},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.14},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.35},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.46},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-5.77},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-6.65},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.36},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.42},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.03},"#213":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-11.59},"#214":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":102441000},"#215":{"kind":"computed","op":"product","terms":[{"ref":"#213"},{"ref":"#214"}],"value":-1187291190},"#216":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":-0.75},"#217":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":102427000},"#218":{"kind":"computed","op":"product","terms":[{"ref":"#216"},{"ref":"#217"}],"value":-76820250},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218","weight":-1}],"value":-1110470940},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":102483000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"per-share-quarter","value":-10.835659963115834},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-11.59},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.32},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.12},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.11},"#221":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-2.83},"#222":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":129639000},"#223":{"kind":"computed","op":"product","terms":[{"ref":"#221"},{"ref":"#222"}],"value":-366878370},"#224":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":-0.52},"#225":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":124478000},"#226":{"kind":"computed","op":"product","terms":[{"ref":"#224"},{"ref":"#225"}],"value":-64728560},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226","weight":-1}],"value":-302149810},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":145122000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"per-share-quarter","value":-2.0820400077176444},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-2.83},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.01},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.04},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.14},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.01},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.34},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.1},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.06},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.09},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.04},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.01},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.02},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.29},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.26},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.09},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.18},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.06},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-1.13},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-1.56},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.05},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.01},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.11},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.05},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.11},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.01},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.13},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.21},"#229":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.13},"#230":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":250044000},"#231":{"kind":"computed","op":"product","terms":[{"ref":"#229"},{"ref":"#230"}],"value":-32505720},"#232":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.08},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":247675000},"#234":{"kind":"computed","op":"product","terms":[{"ref":"#232"},{"ref":"#233"}],"value":-19814000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#234","weight":-1}],"value":-12691720},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":257151000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"per-share-quarter","value":-0.0493551259765663},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.13},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.03},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.28},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-0.21},"#237":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.28},"#238":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":275178000},"#239":{"kind":"computed","op":"product","terms":[{"ref":"#237"},{"ref":"#238"}],"value":-77049840},"#240":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.47},"#241":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":272599000},"#242":{"kind":"computed","op":"product","terms":[{"ref":"#240"},{"ref":"#241"}],"value":-128121530},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#242","weight":-1}],"value":51071690},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#238","weight":4},{"ref":"#241","weight":-3}],"rule":"unaverage-quarter","value":282915000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"per-share-quarter","value":0.18051955534347772},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.28},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.08},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.1},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.06},"#245":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.3},"#246":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":343059000},"#247":{"kind":"computed","op":"product","terms":[{"ref":"#245"},{"ref":"#246"}],"value":-102917700},"#248":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-0.24},"#249":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":330440000},"#250":{"kind":"computed","op":"product","terms":[{"ref":"#248"},{"ref":"#249"}],"value":-79305600},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#250","weight":-1}],"value":-23612100},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#246","weight":4},{"ref":"#249","weight":-3}],"rule":"unaverage-quarter","value":380916000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"#252"}],"rule":"per-share-quarter","value":-0.06198768232366191},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.3},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.08},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.12},"#253":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.15},"#254":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":397422000},"#255":{"kind":"computed","op":"product","terms":[{"ref":"#253"},{"ref":"#254"}],"value":59613300},"#256":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.05},"#257":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":396378000},"#258":{"kind":"computed","op":"product","terms":[{"ref":"#256"},{"ref":"#257"}],"value":19818900},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#258","weight":-1}],"value":39794400},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#254","weight":4},{"ref":"#257","weight":-3}],"rule":"unaverage-quarter","value":400554000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#259"},{"ref":"#260"}],"rule":"per-share-quarter","value":0.09934840246258932},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.15},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.06},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.11},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.41},"#261":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.95},"#262":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":614666000},"#263":{"kind":"computed","op":"product","terms":[{"ref":"#261"},{"ref":"#262"}],"value":583932700},"#264":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.61},"#265":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":603518000},"#266":{"kind":"computed","op":"product","terms":[{"ref":"#264"},{"ref":"#265"}],"value":368145980},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#266","weight":-1}],"value":215786720},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#262","weight":4},{"ref":"#265","weight":-3}],"rule":"unaverage-quarter","value":648110000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"per-share-quarter","value":0.3329476786347996},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.95},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.35},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.12},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2009-06-30","value":24668000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2009-09-30","value":45603000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-31","value":22782000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-31","value":22782000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2010-03-31","value":55962000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2010-06-30","value":41187000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2010-09-30","value":27792000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":66118000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":66118000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-03-31","value":66118000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2011-06-30","value":106830000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2011-09-30","value":207882000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":175012000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":175012000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-03-31","value":175012000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-06-30","value":199397000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-09-30","value":142915000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-12-31","value":125440000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-12-31","value":125440000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2013-03-31","value":331311000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-06-30","value":249531000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-09-30","value":206690000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2013-12-31","value":206690000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2013-12-31","value":206690000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-03-31","value":272932000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-06-30","value":269133000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-09-30","value":245925000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":240119000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":240119000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-03-31","value":205868000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-06-30","value":205868000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-09-30","value":205708000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-12-31","value":158420000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-12-31","value":158420000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2016-03-31","value":173389000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2016-06-30","value":257591000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2016-09-30","value":222517000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":118312000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":118312000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2017-03-31","value":160636000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2017-06-30","value":200979000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2017-09-30","value":195654000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":192032000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":192032000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2018-03-31","value":159643000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2018-06-30","value":123539000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-09-30","value":104746000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":115081000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":115081000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2019-03-31","value":69033000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2019-06-30","value":37907000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2019-09-30","value":65319000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":55645000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":55645000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-03-31","value":52895000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-06-30","value":70924000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-09-30","value":77148000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":92794000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":92794000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-03-31","value":154066000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-06-30","value":124075000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-09-30","value":85020000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":56664000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":56664000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-03-31","value":73330000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-06-30","value":74159000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-09-30","value":75389000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":61464000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":61464000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-03-31","value":66977000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-06-30","value":56845000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-09-30","value":53223000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":61633000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":61633000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-03-31","value":67489000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-06-30","value":74136000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-09-30","value":76916000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":55087000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":55087000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-03-31","value":77574000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":111646000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-30","value":266342000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":553597000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":553597000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-31","value":843169000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-30","value":1052274000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":186036000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":186036000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2010-06-30","value":246949000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-09-30","value":232678000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":266211000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":266211000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-03-31","value":286309000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2011-06-30","value":357214000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2011-09-30","value":454042000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":464943000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":464943000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-03-31","value":441292000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2012-06-30","value":471183000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-09-30","value":429005000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":406182000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":406182000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":637380000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-06-30","value":512529000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-09-30","value":480774000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":531230000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":531230000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-03-31","value":653672000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-06-30","value":626748000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2014-09-30","value":596359000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":557442000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":557442000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-03-31","value":505903000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-06-30","value":519396000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":491739000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2015-12-31","value":446688000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2015-12-31","value":446688000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-03-31","value":420748000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2016-06-30","value":509546000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2016-09-30","value":467511000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":410787000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":410787000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-03-31","value":439892000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2017-06-30","value":481851000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-09-30","value":474126000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":449557000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":449557000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2018-03-31","value":351017000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2018-06-30","value":313638000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2018-09-30","value":287477000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":297619000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":297619000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-03-31","value":251414000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-06-30","value":219826000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2019-09-30","value":252354000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":210436000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":210436000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-03-31","value":221659000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2020-06-30","value":239503000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2020-09-30","value":239227000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":269608000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":269608000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":336226000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":304135000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":307437000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":289577000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":289577000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":259241000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":379630000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":445983000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":300432000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":300432000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":288144000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":289185000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":297166000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":267255000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":267255000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":284610000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":312096000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":345972000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":273099000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":273099000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":502322000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":526309000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":667170000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":972677000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":972677000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":1710178000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":1775287000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":3054035000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":3054035000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2010-06-30","value":3148359000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-09-30","value":3125013000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":3157527000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":3157527000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-03-31","value":3137685000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2011-06-30","value":3188971000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2011-09-30","value":3271219000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":3264441000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":3264441000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-03-31","value":3226493000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-06-30","value":3233510000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-09-30","value":3180440000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":3221401000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":3221401000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-03-31","value":3423682000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2013-06-30","value":3666716000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-09-30","value":3636917000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-12-31","value":2885978000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-12-31","value":2885978000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-03-31","value":2986985000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-06-30","value":2967522000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2014-09-30","value":2915324000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-31","value":1436569000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-12-31","value":1436569000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-03-31","value":1475818000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-06-30","value":1786649000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-09-30","value":1758673000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2015-12-31","value":1332489000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2015-12-31","value":1332489000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-03-31","value":1325098000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2016-06-30","value":1411855000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2016-09-30","value":1370942000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":1318909000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":1318909000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-03-31","value":1337750000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2017-06-30","value":1394648000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-09-30","value":1402092000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1701175000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1701175000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2018-03-31","value":1661935000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2018-06-30","value":1635904000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2018-09-30","value":1598377000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1712500000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1712500000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-03-31","value":1731365000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-06-30","value":1677230000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2019-09-30","value":1689617000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1378636000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1378636000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-03-31","value":1349097000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2020-06-30","value":1361080000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2020-09-30","value":1371146000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":1403977000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":1403977000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-31","value":1515415000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-30","value":1708008000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-30","value":1674033000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":1734422000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":1734422000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-31","value":1817201000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":1860332000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":1914214000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":1846143000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":1846143000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":1889405000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":1972104000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":2069752000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":2080848000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":2080848000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":2120065000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-30","value":2143049000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":2227800000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":2301747000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":2301747000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-31","value":4066893000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-30","value":4150950000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-30","value":4512162000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":4695682000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":4695682000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-31","value":15261327000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-30","value":15203745000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":188608000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":188608000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2010-06-30","value":243927000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-09-30","value":249755000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":270717000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":270717000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-03-31","value":214950000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2011-06-30","value":238594000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2011-09-30","value":276355000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":252081000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":252081000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-03-31","value":248983000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2012-06-30","value":269639000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-09-30","value":257269000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":238252000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":238252000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":155367000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-06-30","value":151974000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-09-30","value":158552000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":144561000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":144561000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-03-31","value":140784000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-06-30","value":155545000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2014-09-30","value":146819000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":165612000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-12-31","value":165612000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-03-31","value":208082000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-06-30","value":153096000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":144622000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2015-12-31","value":140080000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2015-12-31","value":140080000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-03-31","value":130439000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2016-06-30","value":222902000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2016-09-30","value":113207000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":116634000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":116634000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-03-31","value":107385000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2017-06-30","value":116663000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-09-30","value":128760000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":228729000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":228729000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2018-03-31","value":170830000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2018-06-30","value":140614000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2018-09-30","value":147005000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":161318000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":161318000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-03-31","value":184985000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-06-30","value":210187000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2019-09-30","value":219024000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":190652000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":190652000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-03-31","value":138136000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2020-06-30","value":156968000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2020-09-30","value":205810000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":234108000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":234108000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":183100000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":227848000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":242533000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":235868000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":235868000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":218177000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":241095000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":257690000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":219360000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":219360000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":226151000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":280438000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":283464000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":289613000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":289613000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":286178000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":260298000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":318084000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":330820000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":330820000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":260868000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":327674000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":333754000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":393144000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":393144000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":458378000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":485887000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":550422000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":551130000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":617137000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":637555000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":886198000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":886198000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":847624000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":817133000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":830594000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":859988000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":859988000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":899030000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":830784000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":758810000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":711632000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":711632000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":688453000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":707223000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":706919000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":710498000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":710498000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":794909000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":839599000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":860294000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":934160000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":934160000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":917227000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":1003151000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":1092625000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":957127000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":957127000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":942869000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":983342000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":1021374000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":1056945000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":1056945000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":1101936000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":1111241000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":1144650000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":1178495000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":1178495000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":1318381000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":1322563000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":1418380000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":1382631000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":1382631000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":4849002000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":4794241000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":882241000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":922254000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":1058999000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":1044288000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":911013000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":911013000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":919958000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":915696000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":738611000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":550422000},"totalLiabilities@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4"},{"ref":"equity@2009Q4","weight":-1}],"rule":"accounting-identity","value":1055989000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":1055989000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":1080377000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":1079167000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":1116760000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":1116760000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":1080302000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":1093375000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":1146245000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":1127720000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":1127720000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":1084940000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":1072800000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1037141000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":1023121000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":1023121000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":1227848000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":1315224000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":1344969000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":1155411000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":1155411000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":1289288000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":1310889000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":1253084000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":882241000},"#269":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2009-12-31","value":185397000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":185397000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":185397000},"#270":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2010-06-30","value":156989000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":156989000},"#271":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2010-09-30","value":146821000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":146821000},"#272":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2010-12-31","value":130067000},"#273":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2010-12-31","value":1100000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":131167000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":131167000},"#274":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2011-03-31","value":146237000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":146237000},"#275":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2011-06-30","value":135322000},"#276":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2011-06-30","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":135322000},"#277":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2011-09-30","value":124491000},"#278":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2011-09-30","value":0},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":124491000},"#279":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2011-12-31","value":115861000},"#280":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2011-12-31","value":0},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":115861000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":115861000},"#281":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2012-03-31","value":63934000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":63934000},"#282":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2012-06-30","value":53974000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":53974000},"#283":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2012-09-30","value":5053000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":5053000},"#284":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2012-12-31","value":3460000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":3460000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":3460000},"#285":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2013-03-31","value":307791000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":307791000},"#286":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2013-06-30","value":306578000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":306578000},"#287":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2013-09-30","value":306372000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":306372000},"#288":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2013-12-31","value":306130000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":306130000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":306130000},"#289":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2014-03-31","value":456152000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":456152000},"#290":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2014-06-30","value":468570000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":468570000},"#291":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2014-09-30","value":457744000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"}],"rule":"component-sum","value":457744000},"#292":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2014-12-31","value":451048000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":451048000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":451048000},"#293":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2015-03-31","value":447779000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":447779000},"#294":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2015-06-30","value":538589000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":538589000},"#295":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2015-09-30","value":534211000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":534211000},"#296":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2015-12-31","value":479979000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":479979000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":479979000},"#297":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2016-03-31","value":494300000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#297"}],"rule":"component-sum","value":494300000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2016-06-30","value":402257000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":402257000},"#299":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2016-09-30","value":198857000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":198857000},"#300":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2016-12-31","value":198682000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":198682000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":198682000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2017-03-31","value":205625000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":205625000},"#302":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2017-06-30","value":271766000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":271766000},"#303":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2017-09-30","value":274523000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":274523000},"#304":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":380569000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":380569000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":380569000},"#305":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2018-03-31","value":396984000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":396984000},"#306":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2018-06-30","value":397974000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":397974000},"#307":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2018-09-30","value":406494000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":406494000},"#308":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2018-12-31","value":433889000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":433889000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":433889000},"#309":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-03-31","value":432269000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":432269000},"#310":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2019-06-30","value":348205000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":348205000},"#311":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2019-09-30","value":276781000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":276781000},"#312":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2019-12-31","value":272751000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":272751000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":272751000},"#313":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2020-03-31","value":319521000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":319521000},"#314":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2020-06-30","value":321443000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":321443000},"#315":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2020-09-30","value":277873000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":277873000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-12-31","value":253427000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":253427000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":253427000},"#317":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2021-03-31","value":390721000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":390721000},"#318":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2021-06-30","value":385370000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":385370000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2021-09-30","value":411042000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":411042000},"#320":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2021-12-31","value":457680000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":457680000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":457680000},"#321":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2022-03-31","value":455868000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":455868000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2022-06-30","value":518830000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":518830000},"#323":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2022-09-30","value":609262000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":609262000},"#324":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2022-12-31","value":491355000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":491355000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":491355000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2023-03-31","value":462047000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":462047000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2009-12-31","value":1998046000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2009-12-31","value":1998046000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2010-06-30","value":2067982000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2010-09-30","value":2045846000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2010-12-31","value":2040767000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2010-12-31","value":2040767000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2011-03-31","value":2057383000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2011-06-30","value":2095596000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2011-09-30","value":2124974000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2011-12-31","value":2136721000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2011-12-31","value":2136721000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2012-03-31","value":2141553000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2012-06-30","value":2160710000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2012-09-30","value":2143299000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-12-31","value":2198280000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-12-31","value":2198280000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2013-03-31","value":2195834000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2013-06-30","value":2351492000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2013-09-30","value":2291948000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2013-12-31","value":1730567000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2013-12-31","value":1730567000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2014-03-31","value":1697697000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2014-06-30","value":1656633000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2014-09-30","value":1662240000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":554328000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":554328000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-03-31","value":553564000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2015-06-30","value":727650000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2015-09-30","value":714385000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":421476000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":421476000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2016-03-31","value":405140000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2016-06-30","value":496159000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2016-09-30","value":632331000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":768487000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":768487000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2017-03-31","value":786620000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2017-06-30","value":777511000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2017-09-30","value":764537000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":814977000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":814977000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2018-03-31","value":814311000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2018-06-30","value":818771000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2018-09-30","value":767783000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":852512000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-12-31","value":852512000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2019-03-31","value":832335000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2019-06-30","value":846446000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2019-09-30","value":930807000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":667004000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":667004000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-03-31","value":660644000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-06-30","value":653857000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-09-30","value":664227000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":693479000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":693479000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-03-31","value":720506000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-06-30","value":868409000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-09-30","value":813739000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":800262000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":800262000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-03-31","value":899974000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-06-30","value":857181000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-09-30","value":821589000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":889016000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":889016000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-03-31","value":946536000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-06-30","value":988762000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-09-30","value":1048378000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":1023903000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":1023903000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-03-31","value":1018129000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-30","value":1031808000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-09-30","value":1083150000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":1123252000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":1123252000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-31","value":2748512000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-30","value":2828387000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-30","value":3093782000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":3313051000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":3313051000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-03-31","value":10412325000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-06-30","value":10409504000},"operatingCashFlow@2009Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":15039000},"operatingCashFlow@2009Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":28938000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":60147000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":47023000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":13124000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":60147000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-9231000},"operatingCashFlow@2010Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":32456000},"operatingCashFlow@2010Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":12939000},"operatingCashFlow@2010Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":129399000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":165563000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":35786000},"operatingCashFlow@2011Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":111065000},"operatingCashFlow@2011Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":181911000},"operatingCashFlow@2011Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":87411000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":87411000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":17002000},"operatingCashFlow@2012Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":113203000},"operatingCashFlow@2012Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":79735000},"operatingCashFlow@2012Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":61694000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":271634000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12934000},"operatingCashFlow@2013Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":63338000},"operatingCashFlow@2013Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":26804000},"operatingCashFlow@2013Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":10391000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":113967000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-9627000},"operatingCashFlow@2014Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":30490000},"operatingCashFlow@2014Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":31266000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":53548000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":52437000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":1111000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":53548000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-3449000},"operatingCashFlow@2015Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":37004000},"operatingCashFlow@2015Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":36770000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":113542000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":70325000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":43217000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":113542000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1085000},"operatingCashFlow@2016Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":34752000},"operatingCashFlow@2016Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":39201000},"operatingCashFlow@2016Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":21423000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":125817000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":55271000},"operatingCashFlow@2017Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29280000},"operatingCashFlow@2017Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29432000},"operatingCashFlow@2017Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":91811000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":208456000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15541000},"operatingCashFlow@2018Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-1294000},"operatingCashFlow@2018Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5789000},"operatingCashFlow@2018Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":72000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17418000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-15846000},"operatingCashFlow@2019Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":26435000},"operatingCashFlow@2019Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":41996000},"operatingCashFlow@2019Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":39295000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":91880000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-7991000},"operatingCashFlow@2020Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":9947000},"operatingCashFlow@2020Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":79464000},"operatingCashFlow@2020Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":67289000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":148709000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-4359000},"operatingCashFlow@2021Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":58059000},"operatingCashFlow@2021Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":21846000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":110482000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":75546000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":34936000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":110482000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-6427000},"operatingCashFlow@2022Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22644000},"operatingCashFlow@2022Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-19117000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25616000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-2900000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":28516000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25616000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-35003000},"operatingCashFlow@2023Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":39397000},"operatingCashFlow@2023Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-2383000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67288000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2011000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":65277000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67288000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-15871000},"operatingCashFlow@2024Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":15249000},"operatingCashFlow@2024Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":111063000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":174234000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":110441000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":63793000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":174234000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":67635000},"operatingCashFlow@2025Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":206951000},"operatingCashFlow@2025Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":237706000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":886879000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":512292000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":374587000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":886879000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":340836000},"operatingCashFlow@2026Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":513232000},"#342":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":42349000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":42349000},"#343":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":54370000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":54370000},"#344":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":218235000},"#345":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":174849000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":43386000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"}],"rule":"component-sum","value":43386000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":218235000},"#347":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":47189000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":47189000},"#348":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":45467000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":45467000},"#349":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":36783000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":36783000},"#350":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":26555000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":26555000},"#351":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":155994000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":155994000},"#352":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15918000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":15918000},"#353":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":25764000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":25764000},"#354":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":38099000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":38099000},"#355":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":40207000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":40207000},"#356":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":40207000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":40207000},"#357":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31647000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":31647000},"#358":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":32238000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":32238000},"#359":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":29972000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":29972000},"#360":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":21784000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"}],"rule":"component-sum","value":21784000},"#361":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":115641000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":115641000},"#362":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12827000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":12827000},"#363":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":27201000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":27201000},"#364":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":32726000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":32726000},"#365":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":28059000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"}],"rule":"component-sum","value":28059000},"#366":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":100813000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":100813000},"#367":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11936000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":11936000},"#368":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":15356000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":15356000},"#369":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":16784000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":16784000},"#370":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":64244000},"#371":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":44076000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":20168000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":20168000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":64244000},"#373":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17620000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":17620000},"#374":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":23677000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":23677000},"#375":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":23861000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":23861000},"#376":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":88973000},"#377":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":65158000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":23815000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":23815000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":88973000},"#379":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":21651000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":21651000},"#380":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":21971000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":21971000},"#381":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":22626000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":22626000},"#382":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":28134000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":28134000},"#383":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":94382000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":94382000},"#384":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23591000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":23591000},"#385":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":37107000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":37107000},"#386":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":28982000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":28982000},"#387":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":47054000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":47054000},"#388":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":136734000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":136734000},"#389":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":42345000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":42345000},"#390":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":41165000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":41165000},"#391":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":39472000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":39472000},"#392":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":17805000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":17805000},"#393":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":140787000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":140787000},"#394":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27438000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":27438000},"#395":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":20749000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":20749000},"#396":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30678000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":30678000},"#397":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":20907000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":20907000},"#398":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":99772000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":99772000},"#399":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":22208000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":22208000},"#400":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":16682000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":16682000},"#401":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":22996000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":22996000},"#402":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":37393000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":37393000},"#403":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":99279000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":99279000},"#404":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":59424000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":59424000},"#405":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":78223000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":78223000},"#406":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":71266000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":71266000},"#407":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":309781000},"#408":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":208913000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":100868000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":100868000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":309781000},"#410":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69502000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":69502000},"#411":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73156000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":73156000},"#412":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":96602000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":96602000},"#413":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352354000},"#414":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":239260000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":113094000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":113094000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":352354000},"#416":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74048000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":74048000},"#417":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":85581000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":85581000},"#418":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":112273000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":112273000},"#419":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":364617000},"#420":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":271902000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":92715000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":92715000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":364617000},"#422":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":42083000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":42083000},"#423":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":51405000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":51405000},"#424":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":41980000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":41980000},"#425":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":183188000},"#426":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":135468000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":47720000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":47720000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":183188000},"#428":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50002000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":50002000},"#429":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60807000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":60807000},"#430":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":49034000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":49034000},"#431":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":221162000},"#432":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":159843000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":61319000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":61319000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":221162000},"#434":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":74079000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":74079000},"#435":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":125709000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":125709000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":19227000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":27591000},"#436":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":81376000},"#437":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":54282000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":27094000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":81376000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":28773000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":29983000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":37801000},"depreciationAndAmortization@2010Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":45062000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":141619000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":50041000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":57641000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":58652000},"depreciationAndAmortization@2011Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":58166000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2011-01-10","end":"2011-12-31","value":55829000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52592000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61024000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":52844000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":52397000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":216032000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":49724000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":56894000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":60097000},"depreciationAndAmortization@2013Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":63916000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":229564000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":40459000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":41422000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":41985000},"#438":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":162436000},"#439":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":123834000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":38602000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":162436000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33090000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":38974000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":35497000},"#440":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":125953000},"#441":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":107560000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":18393000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":125953000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26210000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":35653000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":26040000},"depreciationAndAmortization@2016Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":28625000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":116528000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":38693000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":30733000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32401000},"depreciationAndAmortization@2017Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":44722000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":146549000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30777000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":29459000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":31184000},"depreciationAndAmortization@2018Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":37053000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":128473000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":41876000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":43204000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":45678000},"depreciationAndAmortization@2019Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":48118000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":178876000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":36162000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":27876000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":32216000},"depreciationAndAmortization@2020Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":35133000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":131387000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":29937000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":31973000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":30962000},"#442":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":128315000},"#443":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":92872000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":35443000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":128315000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":26433000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27965000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":29151000},"#444":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":111626000},"#445":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":83549000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":28077000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":111626000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22708000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":19595000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":22884000},"#446":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":99822000},"#447":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":65187000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":34635000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":99822000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27297000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":27928000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":33216000},"#448":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":124974000},"#449":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":88441000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":36533000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":124974000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":43093000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":61421000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":72930000},"#450":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":251099000},"#451":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":177444000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":73655000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":251099000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":99825000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":255985000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":70227000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":76133000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206","weight":4},{"ref":"#209","weight":-3}],"rule":"unaverage-quarter","value":78771000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":71565000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":81753000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":88501000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":89236000},"#452":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":87185000},"#453":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":86489000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452","weight":4},{"ref":"#453","weight":-3}],"rule":"unaverage-quarter","value":89273000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":87185000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":89653000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":89712000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":89739000},"#454":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":89725000},"#455":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":89702000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454","weight":4},{"ref":"#455","weight":-3}],"rule":"unaverage-quarter","value":89794000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":89725000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":89821000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":89733000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":89429000},"#456":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":89603000},"#457":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":89690000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456","weight":4},{"ref":"#457","weight":-3}],"rule":"unaverage-quarter","value":89342000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":89603000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":90036000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":99833000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":100778000},"#458":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":97864000},"#459":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":96893000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458","weight":4},{"ref":"#459","weight":-3}],"rule":"unaverage-quarter","value":100777000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":97864000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":102365000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":102444000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":102561000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":102483000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":102441000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":102580000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":135036000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":135247000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":145122000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":129639000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":150249000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":157900000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":165828000},"#460":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":163459000},"#461":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":158392000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460","weight":4},{"ref":"#461","weight":-3}],"rule":"unaverage-quarter","value":178660000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":163459000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":183068000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":179241000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":179278000},"#462":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":184144000},"#463":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":179141000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462","weight":4},{"ref":"#463","weight":-3}],"rule":"unaverage-quarter","value":199153000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":184144000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":187621000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":187488000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":185246000},"#464":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":188606000},"#465":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":184935000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464","weight":4},{"ref":"#465","weight":-3}],"rule":"unaverage-quarter","value":199619000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":188606000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":202422000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":207809000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":225860000},"#466":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":218812000},"#467":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":212098000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#467","weight":-3}],"rule":"unaverage-quarter","value":238954000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":218812000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":240255000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":240945000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":243849000},"#468":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":242549000},"#469":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":242006000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":244178000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":242549000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":244520000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":252132000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":254744000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":257151000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":250044000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":263563000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":278040000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":278105000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238","weight":4},{"ref":"#241","weight":-3}],"rule":"unaverage-quarter","value":282915000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":275178000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":300950000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":333082000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":356676000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246","weight":4},{"ref":"#249","weight":-3}],"rule":"unaverage-quarter","value":380916000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":343059000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":384968000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":399909000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":400838000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254","weight":4},{"ref":"#257","weight":-3}],"rule":"unaverage-quarter","value":400554000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":397422000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":521203000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":643076000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":644879000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262","weight":4},{"ref":"#265","weight":-3}],"rule":"unaverage-quarter","value":648110000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":614666000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":698689000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":1034426000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":89315767},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":89315767},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":89655124},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":89655124},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2012-12-31","value":90342338},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2012-12-31","value":90342338},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-06-30","value":101567355},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":241529021},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":241529021},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2020-09-30","value":243744601},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-12-31","value":243751283},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-12-31","value":243751283},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-03-31","value":243469002},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-06-30","value":257046847},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-09-30","value":256928852},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-12-31","value":256919803},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-12-31","value":256919803},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-03-31","value":280834764},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-06-30","value":280805378},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-09-30","value":280836100},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":295697624},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":295697624},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-03-31","value":331042396},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-06-30","value":350166722},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-09-30","value":382693309},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":386282957},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":386282957},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-03-31","value":398583321},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-06-30","value":399240520},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-09-30","value":399287506},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-12-31","value":399235632},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-12-31","value":399235632},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-03-31","value":639060751},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-06-30","value":642701753},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2025-09-30","value":642210145},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-12-31","value":642092761},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-12-31","value":642092761},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2026-03-31","value":1034497016},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2026-06-30","value":1028536378},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":76668000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":94426000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":95171000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":309281000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":89145000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":99158000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":108088000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":144166000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":440557000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":161082000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":151751000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":216184000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":184978000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":69948000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":160377000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":212832000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":196604000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":169939000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":739752000},"#470":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":160167000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":160167000},"#471":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":254943000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":254943000},"#472":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":216179000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":216179000},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":959863000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":959863000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":1591153000},"#474":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":172452000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":172452000},"#475":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":183420000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":183420000},"#476":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":187241000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":187241000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":1658613000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":1658613000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":2201724000},"#478":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":168015000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":168015000},"#479":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":172368000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":172368000},"#480":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":169478000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":169478000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":326905000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":326905000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":836766000},"#482":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":148176000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":148176000},"#483":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":151967000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":151967000},"#484":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":148481000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":148481000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":64342000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":64342000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":512965000},"#486":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":172397000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":172397000},"#487":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":151886000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":151886000},"#488":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":156125000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":156125000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":189264000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":189264000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":669672000},"#490":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":149829000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":149829000},"#491":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":155404000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":155404000},"#492":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":172048000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":172048000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":168927000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":168927000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":646208000},"#494":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":191148000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":191148000},"#495":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":192955000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":192955000},"#496":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":207009000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":207009000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":465200000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":465200000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":1056312000},"#498":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":176940000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":176940000},"#499":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":157037000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":157037000},"#500":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":180594000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":180594000},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":189170000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":189170000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":703741000},"#502":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":173016000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":173016000},"#503":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":200219000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":200219000},"#504":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":199942000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":199942000},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":202812000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":202812000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":775989000},"#506":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":186802000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":186802000},"#507":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":202388000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":202388000},"#508":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":219708000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"}],"rule":"component-sum","value":219708000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":215989000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":215989000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":824887000},"#510":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":203387000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":203387000},"#511":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":182301000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":182301000},"#512":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":201435000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":201435000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":272798000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":272798000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":859921000},"#514":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":216417000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":216417000},"#515":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":205350000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":205350000},"#516":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":229074000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":229074000},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":238983000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":238983000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":889824000},"#518":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":297906000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":297906000},"#519":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":340542000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":340542000},"#520":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":377480000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":377480000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":347185000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":347185000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":1363113000},"#522":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":507022000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":507022000},"#523":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":869078000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":869078000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":31435000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-94382000},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.678665913617312},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.522017593497608},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":80370000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":26084000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":31680000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-23591000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":17.445595352296365},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.057988510083318},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":4.09640080085673},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":44989000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":32756000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-7827000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-37107000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.085997057643441},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-7.325799117293032},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":4.130281237410319},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":70787000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-7378000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":450000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-28982000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.23259275007973},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-10.412771465554437},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.682246039142591},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":78869000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":6156000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":44757000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-47054000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":22.31330242095207},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.5533704592585686},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.9654569381232814},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":188537000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":24829000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":71722000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-136734000},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.18587989255888546},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.9654569381232814},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":188537000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":56363000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-26804000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-42345000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":20.30416434429493},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.7601046139146307},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.05477375168296},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":237341000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":18605000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-42459000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-41165000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":18.990864007247612},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.7236612211522058},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.230489140483878},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":274435000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":12665000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-33683000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-39472000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.5067374575758594},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-35.64904734702107},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.9555593347165063},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":301748000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-43441000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-17733000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-17805000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-6.746376559730284},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.325327586806159},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.8449212115201032},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":318808000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-29200000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-123369000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-140787000},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-7.733614100564942},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.8449212115201032},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":318808000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-41371000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-43284000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-27438000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-12.046232323884547},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-12.398140375799057},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.359104792280455},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":363236000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-27098000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":5686000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-20749000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-8.036490812531225},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-22.676609734584236},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.045859163506782},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":310298000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-35485000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":11318000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-30678000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.436589144177791},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-7.15750317091879},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.152175104098181},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":211462000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-8079000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":18388000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-20907000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.14920016406890893},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-138.92586136177195},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.1037702200868598},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":217106000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-262592000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-7892000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-99772000},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-47.955311439742964},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.1037702200868598},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":217106000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-333254000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-30199000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-22208000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.445408189782118},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-6.871979072225078},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.6046432501303063},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":266626000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-10711000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-6735000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-16682000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":23.570979390466064},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-0.7837976259165375},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.5258078079608584},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":250519000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":7400000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":56468000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-22996000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":36.88710126758601},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":11.69034684496448},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.1623682036830085},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":200725000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":45065000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":29896000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-37393000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":32.65328468751779},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.203291914312119},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.151639414287423},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":160633000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":41626000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":49430000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-99279000},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.2626699479668626},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.151639414287423},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":160633000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":83380000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-63783000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-59424000},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.0192116447404227},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.8362971054068815},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":236655000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":19756000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-20164000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-78223000},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.961509462063315},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.3348153154734737},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":261295000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":52579000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-49420000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-71266000},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-26.334694113064927},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.267608943937526},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":326022000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-45131000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-65932000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-100868000},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-5.175963518115872},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.2277078705038411},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":401016000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-7117000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-199299000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-309781000},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-3.7609206222653415},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.2277078705038411},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":401016000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":20087000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-75929000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-69502000},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.077408122969788},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1882141563959538},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":382538000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":13944000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-50512000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-73156000},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-37.93497058146314},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.5746075198573177},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":444671000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-60762000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-115719000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-96602000},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-31.391364697010264},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.7306957972757966},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":533873000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-49629000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-84578000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-113094000},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":23.362809114965067},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.3695842450765865},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":429891000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":56859000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-326738000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-352354000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-4.996079609386536},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-9.94188148200948},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.3695842450765865},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":429891000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-39588000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-109051000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-74048000},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-13.126675138015356},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.274122157319667},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":395070000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-6489000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-46184000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-85581000},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-18.287584280757187},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.0311904948687411},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-15634000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-114656000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-112273000},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-10.848326935035434},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0483377077865266},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-7610000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-27438000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-92715000},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-9.731389980541035},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.9228004267764224},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-9624000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-297329000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-364617000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-4.7144078343314595},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-12.617053455527602},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.9228004267764224},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-39357000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-57954000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-42083000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.5756125035201352},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-13.666103445038956},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.9945208925913243},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-146000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-36156000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-51405000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.510832064713141},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.64226712186861},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.198994998040707},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":21777000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":69083000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-41980000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":26.924549247789304},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.547920733963686},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.0876749537857924},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":87836000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":16073000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-47720000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.758816673432772},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.392451644163906},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.8255214315942204},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-8954000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-183188000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.576951174850997},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.588203482712622},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.8255214315942204},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":177626000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":17633000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-50002000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.2625825552266},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.263126905921757},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.9255792201419875},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":146144000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-60807000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":29.14969312389473},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.714657234994277},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.6061970128847574},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":188672000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-49034000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":31.932480656079427},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":48.11393393404224},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.9989872780550946},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":313268000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-61319000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":48.55352398395488},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":31.854479607970397},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.474098549132125},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":665717000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-221162000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":34.15313850461276},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":28.30127248293099},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.474098549132125},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":266757000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-74079000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":40.78174054417701},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":28.820755157721635},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.730933858082194},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":387523000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-125709000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.94432530821893},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.22456687226877},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.6537034331027582},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-10696000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-64244000},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-186.69114200414634},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.3659517426273458},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":210929000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-1567582000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-21069000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-17620000},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-22.050796258512413},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.431267481089186},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":241911000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-22454000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":13327000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-23677000},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-10.137685784626607},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.3926163975544754},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":332721000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-6203000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":12909000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-23861000},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-8.747354692652197},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.400167332770948},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":328503000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-10033000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":19402000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-23815000},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-380.4739003227143},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.188806396344946},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":321559000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-233217000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":24569000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-88973000},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-65.4040651434699},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.188806396344946},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":321559000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-271908000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-20566000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-21651000},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-16.04607069523008},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.225630371284662},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":320911000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-7170000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":12781000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-21971000},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.244238690999987},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.2859642354038994},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":144666000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":24604000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":16575000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-22626000},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":46.758580820370796},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":4.129700460218891},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-23660000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":23170000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-6711000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-28134000},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-5.968219304042988},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.522017593497608},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":80370000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-14521000},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":-27310000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-42349000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-0.32421120886570287},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-12.984658915071401},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":17.10803601691793},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":11197000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":-25432000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-54370000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":3.3453297159625714},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-4.563423952162117},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-19.138475167487957},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":-44031000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":-30262000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-43386000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":13.850045532732977},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.702317110189214},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-27.774967115248405},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":0.9863632507634883},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":162615000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":-32375000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-158088000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-218235000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.213579659143498},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-2.969759722467298},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-9.011156574921511},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":0.9863632507634883},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":162615000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":-57971000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-56420000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-47189000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.929889340687968},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-0.9695432047027376},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-14.563535661294157},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":-11237000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-13011000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-45467000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":12.31958660832723},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":1.8412560137797223},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-50.23263180819259},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.01238895243249},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":115802000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":-48527000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-23844000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-36783000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":17.173003609864715},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.835734286967377},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-19.08505111163591},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":0.9316249924926427},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":119029000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":-10075000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":102844000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-26555000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":35.950883007524595},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":30.55119324039193},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-2.44621506267282},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":0.9833553120047873},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":65049000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":8117000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":9569000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-155994000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":22.543490533642963},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":14.530795003268942},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-17.713989721742067},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":0.9833553120047873},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":65049000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-61723000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":19868000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-15918000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":28.60828357311746},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.30729771971306},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.243738227868392},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.3319795301232844},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":80119000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":34707000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":85301000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-25764000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":41.6924142109135},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":34.33251114284478},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.70820892293046},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.4971625439030318},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":28492000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":69281000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":143812000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-38099000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":41.81619733682602},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":37.078076111474935},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.040238666957725},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.6429664742812686},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":-83391000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":66646000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":47204000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-40207000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":32.411273697810145},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":25.083127118678387},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.6024680957916},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.8444190557796898},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-59151000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":72384000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":47204000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-40207000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":152.7485612224648},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":124.41932518194815},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.871079052776102},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.8444190557796898},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-59151000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":243019000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-14645000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-31647000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":29.046166480905732},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":21.600574881210772},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.9431571537513932},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.772378033841668},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-111078000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":26081000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":80965000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-32238000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":24.197149438299412},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.341595717082143},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.030054322618177},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.7474586391434475},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-145423000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":54392000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":49763000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-29972000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":22.889680085692106},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.739822978147647},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-6.861006188392536},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.6675347593375027},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-137862000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":9005000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":39910000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-21784000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":23.4614842979862},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":17.476897377251383},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":18.234440025445664},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.704841932071924},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-121980000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":56175000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":155993000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-115641000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":24.798993179168548},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":17.39155682016143},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.435782787562591},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.704841932071924},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-121980000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":145653000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":107000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-12827000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":18.96249643474566},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":6.347607932618147},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.142150328585482},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":4.102415570874124},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-23520000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":33247000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":36137000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-27201000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.9303263659699303},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-24.914802591370247},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-17.13237990465713},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.3724781870583125},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":57047000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":-437000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-5922000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-32726000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.09460973484377},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-7.607120627411926},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-23.03747043445786},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.0322796306574498},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":99682000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-38661000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-17668000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-28059000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.786546399995262},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-467.7779291311069},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-344.4112125178416},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.6747808883447126},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":99440000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-761525000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":13154000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-100813000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.629007740008633},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-113.29300235658732},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-87.20753786223482},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.6747808883447126},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":99440000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-767376000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-21563000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-11936000},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-23.297814361692133},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":4.643084441413797},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":183220000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-28826000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":15134000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-15356000},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-26.203497769837508},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":4.02936770709441},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":199437000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-28190000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":14482000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-16784000},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.0276357509740373},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":4.061865289914793},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":211819000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-1501000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-19057000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-20168000},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-789.4430655221216},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.3659517426273458},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":210929000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-1509066000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.496619146454694},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":17.07319702081335},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-5.234051090009362},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.28139245493030846},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":20.85746906820141},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":10.10741292957421},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-16.417279670723417},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-24.977792419420307},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-22.637185389293997},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-12.326995933405165},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-19.71053068841228},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-27.948602053335055},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.5072136587652585},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.674064641623511},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.427809680065627},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.1092027850940687},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-17.439234958161776},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-4.366316799460613},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":24.580373311046106},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.09407534261575},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.293119582003436},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-31.55746424100892},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-9.3848029861583},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-23.763157008977302},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-31.715764561005177},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-23.930391389338496},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-40.30116133415426},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-24.74586401336449},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-63.236845125223375},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-40.25300310304784},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-41.5889801383847},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-58.22325919123536},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-26.058058509888},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-58.92395533011619},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-10.468922889083903},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-36.20638426898976},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-27.200788510278795},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-16.284579283507338},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.037731756179102},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.262175717971216},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.8495207807166182},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.8972121467969405},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.405492562155416},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":34.021497853280124},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":46.420596075851265},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":32.15828408512332},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":31.15621262520556},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":35.696928496156936},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.682443506957225},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-13.957047086568272},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.101273517522264},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":7.941458733205374},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":24.363047327247386},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.376325909723249},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-16.17981417523543},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.150004463659435},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":11.141958295801349},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-4.820982155685181},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-40.246400518737936},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-28.1623387409335},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-30.62025700698169},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-52.632665359350916},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-63.90377057164539},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-12.879882793165576},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-20.11065753517088},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":49.54284007592034},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.8564109130344528},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.952711096862101},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":36.91245834956078},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":41.85752746852943},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":19.117819781216713},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":19.117819781216713},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-7.159128683443812},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":31.82511418755847},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":21.58044693464242},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":19.380466082970344},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":17.41980944553385},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.06228281052637707},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":17.668744652243003},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-2.9488360512884353},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-10.463911114796236},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.7632849593964564},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-13.507858650780227},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":9.196533829195076},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.472077595385462},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-13.553186495885756},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":142612000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":71449000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":23355000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":38557000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":69551000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":202912000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":49382000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":42124000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":-12257000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":7853000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":87102000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":14778000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":7719000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":37599000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-214474000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-154378000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":25451000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":35276000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":77281000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":76759000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":214767000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":49693000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":84552000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-14169000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":28326000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":148402000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":40377000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":-32797000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":-20478000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":84936000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":72038000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":16219000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":3961000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":15274000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":25011000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":60465000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":27151000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":49705000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":121052000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":302600000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-1405146000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":10636000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":32771000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":25464000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-214824000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-145955000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":19040000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":60257000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":49210000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":14104000},"ebitda@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q2"},{"ref":"depreciationAndAmortization@2009Q2"}],"value":30424000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":-16440000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":-5281000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":23405000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":17536000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":-18544000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":27726000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":53179000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":79896000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":84748000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":126922000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":125298000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":130550000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":298848000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":78673000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":115416000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":61849000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":108572000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":361685000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":82971000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":56457000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":21436000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-697609000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-537812000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":11633000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":13232000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":40484000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-1470464000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":967169000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#524"}],"scale":100,"value":20.542635258160676},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":992245000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#525"}],"scale":100,"value":20.723208481776172},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1049277000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#526"}],"scale":100,"value":25.900310404211663},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1039060000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#527"}],"scale":100,"value":26.42032221430909},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1195546000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#528"}],"scale":100,"value":31.832233975104263},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1195546000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#529"}],"scale":100,"value":31.832233975104263},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1211295000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#530"}],"scale":100,"value":32.77351925005882},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1216745000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#531"}],"scale":100,"value":32.70808591775598},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1174277000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#532"}],"scale":100,"value":34.616534258952534},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1286401000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#533"}],"scale":100,"value":33.72890723810072},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1286401000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#534"}],"scale":100,"value":33.72890723810072},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1264604000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#535"}],"scale":100,"value":34.182162953778416},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1194651000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#536"}],"scale":100,"value":29.147006113082398},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1207588000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#537"}],"scale":100,"value":22.920151574874875},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":939755000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#538"}],"scale":100,"value":29.02362849891727},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":939755000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#539"}],"scale":100,"value":29.02362849891727},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":980165000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#540"}],"scale":100,"value":32.598695117658764},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":975300000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#541"}],"scale":100,"value":32.958371783041116},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":942100000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#542"}],"scale":100,"value":29.495064218235857},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":946906000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#543"}],"scale":100,"value":26.763691432940544},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":946906000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#544"}],"scale":100,"value":26.763691432940544},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1111227000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#545"}],"scale":100,"value":35.161222684474005},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1253779000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#546"}],"scale":100,"value":30.73667687846104},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1224781000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#547"}],"scale":100,"value":33.560448765942645},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1257942000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#548"}],"scale":100,"value":36.3832354750855},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1257942000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#549"}],"scale":100,"value":36.3832354750855},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1355842000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#550"}],"scale":100,"value":33.62250173692805},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1376011000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#551"}],"scale":100,"value":37.70536718093096},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1430851000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#552"}],"scale":100,"value":42.58039446455291},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1380371000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#553"}],"scale":100,"value":35.59586516958122},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1380371000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#554"}],"scale":100,"value":35.59586516958122},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1408583000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#555"}],"scale":100,"value":32.80225588410481},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1005376000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#556"}],"scale":100,"value":44.863613215354256},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1001343000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#557"}],"scale":100,"value":44.717843935594495},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1266239000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#558"}],"scale":100,"value":42.53454521618746},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1248596000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#559"}],"scale":100,"value":42.78493604016031},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":901455000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#560"}],"scale":100,"value":53.244920711516386},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":901455000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#561"}],"scale":100,"value":53.244920711516386},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":899440000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#562"}],"scale":100,"value":54.95641732633638},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":898416000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#563"}],"scale":100,"value":44.77402450535164},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":831188000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#564"}],"scale":100,"value":23.924431055308787},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":967169000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#565"}],"scale":100,"value":20.542635258160676},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2183443000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#566"}],"scale":100,"value":8.491039152384559},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2183443000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#567"}],"scale":100,"value":8.491039152384559},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":2224971000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#568"}],"scale":100,"value":7.05577735619925},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2192667000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#569"}],"scale":100,"value":6.696000806323989},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2171934000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#570"}],"scale":100,"value":6.039179827747989},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2171934000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#571"}],"scale":100,"value":6.039179827747989},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2203620000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#572"}],"scale":100,"value":6.6362167705865795},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2230918000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#573"}],"scale":100,"value":6.065754097640523},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2249465000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#574"}],"scale":100,"value":5.5342492548228135},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2252582000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#575"}],"scale":100,"value":5.143475354060363},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2252582000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#576"}],"scale":100,"value":5.143475354060363},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2205487000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#577"}],"scale":100,"value":2.8988608865071526},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2214684000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#578"}],"scale":100,"value":2.437097120853359},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2148352000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#579"}],"scale":100,"value":0.23520354206387037},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2201740000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#580"}],"scale":100,"value":0.15714843714516702},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2201740000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#581"}],"scale":100,"value":0.15714843714516702},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2503625000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#582"}],"scale":100,"value":12.293813969743873},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2658070000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#583"}],"scale":100,"value":11.53385727238184},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2598320000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#584"}],"scale":100,"value":11.79115736321931},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2036697000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#585"}],"scale":100,"value":15.030709035266415},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2036697000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#586"}],"scale":100,"value":15.030709035266415},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2153849000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#587"}],"scale":100,"value":21.178457728466572},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2125203000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#588"}],"scale":100,"value":22.048246685140196},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2119984000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#589"}],"scale":100,"value":21.59186107064959},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1005376000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#590"}],"scale":100,"value":44.863613215354256},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1325699000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#591"}],"scale":100,"value":4.1753067626965095},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":94411000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1331424000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#592"},{"ref":"#593"}],"scale":100,"value":7.090979282332299},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":68959000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1403251500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"#595"}],"scale":100,"value":4.914229558992099},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-17252000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1386517000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#597"}],"scale":100,"value":-1.2442689126783155},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-1319000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1510042000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#599"}],"scale":100,"value":-0.08734856381478132},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1510042000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#600"}],"scale":100,"value":-0.08734856381478132},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-18741000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1499842500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#601"},{"ref":"#602"}],"scale":100,"value":-1.2495312007760815},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-4856000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1515276000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#604"}],"scale":100,"value":-0.32046967021189543},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-41248000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1500234500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#606"}],"scale":100,"value":-2.749436838040986},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-48405000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1706837500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"scale":100,"value":-2.835946597142376},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1706837500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#609"}],"scale":100,"value":-2.835946597142376},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-68847000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1696650000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#610"},{"ref":"#611"}],"scale":100,"value":-4.057819821412784},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-108541000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1656567000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"scale":100,"value":-6.552164808305369},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-69774000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1643997000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#615"}],"scale":100,"value":-4.244168328774323},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-341203000},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1545568000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#616"},{"ref":"#617"}],"scale":100,"value":-22.076220522164018},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1545568000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#618"}],"scale":100,"value":-22.076220522164018},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-333902000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1540231000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#620"}],"scale":100,"value":-21.678696247510924},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-298347000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1519155000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#622"}],"scale":100,"value":-19.639009844288434},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-257214000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1530381500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"scale":100,"value":-16.807181738671044},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":25627000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1391306500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"#626"}],"scale":100,"value":1.8419377757525033},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1391306500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#627"}],"scale":100,"value":1.8419377757525033},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":39587000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1432256000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#629"}],"scale":100,"value":2.7639611912954107},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":72942000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1534544000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#631"}],"scale":100,"value":4.753333889416009},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-8682000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1522589500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#633"}],"scale":100,"value":-0.5702127855209825},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-31322000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1569199500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#635"}],"scale":100,"value":-1.99604957814478},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1569199500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#636"}],"scale":100,"value":-1.99604957814478},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-25700000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1666308000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#638"}],"scale":100,"value":-1.5423319098269948},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-135280000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1784170000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#639"},{"ref":"#640"}],"scale":100,"value":-7.582237118660218},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-137956000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1794123500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#642"}],"scale":100,"value":-7.689325734822602},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-78107000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1790282500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"#644"}],"scale":100,"value":-4.362831005721164},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1790282500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#645"}],"scale":100,"value":-4.362831005721164},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-110375000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1853303000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#647"}],"scale":100,"value":-5.955583085982163},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-65353000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1916218000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#649"}],"scale":100,"value":-3.4105200974001915},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-29018000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1991983000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#651"}],"scale":100,"value":-1.4567393396429589},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-103612000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1963495500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#653"}],"scale":100,"value":-5.276915582439583},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1963495500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#654"}],"scale":100,"value":-5.276915582439583},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-108143000},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2004735000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"#656"}],"scale":100,"value":-5.394378808171654},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-74305000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2057576500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"#658"}],"scale":100,"value":-3.6112873567519848},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-4457000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2148776000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#660"}],"scale":100,"value":-0.20742041050346802},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":58900000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2191297500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"#662"}],"scale":100,"value":2.687905225100654},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2191297500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#663"}],"scale":100,"value":2.687905225100654},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":121370000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3093479000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#665"}],"scale":100,"value":3.923414382318419},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":190670000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3146999500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#667"}],"scale":100,"value":6.058787108164459},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":408755000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3369981000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#669"}],"scale":100,"value":12.129296871406693},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":585872000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3498714500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#671"}],"scale":100,"value":16.745350327956167},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3498714500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#672"}],"scale":100,"value":16.745350327956167},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":799280000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":9664110000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"#674"}],"scale":100,"value":8.270601224530765},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":850407000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":9677347500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"#676"}],"scale":100,"value":8.787604247961541},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2161273500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#677"}],"scale":100,"value":-54.91549311089041},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-1182970000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2231401500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"#679"}],"scale":100,"value":-53.014663654210146},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-1156526000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2377085500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"#681"}],"scale":100,"value":-48.653109027841026},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-1174211000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2336998500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"#683"}],"scale":100,"value":-50.24440537723922},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-367181000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1384529000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"#685"}],"scale":100,"value":-26.520282348726536},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1384529000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#686"}],"scale":100,"value":-26.520426802183273},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-354290000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1400458000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"#688"}],"scale":100,"value":-25.298152461551865},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-323116000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1599252000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"#690"}],"scale":100,"value":-20.204195461378195},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-239338000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1564807500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"#692"}],"scale":100,"value":-15.29504427860935},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":55352000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1325699000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"#694"}],"scale":100,"value":4.1753067626965095},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":-0.8862373875872411},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":-108335000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":-3.4409989458000183},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":-113680000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#696"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":-3.637744866981353},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-91308000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":3105781000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#698"}],"scale":100,"value":-2.9399368468027847},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":3105781000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#699"}],"scale":100,"value":-2.9399368468027847},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":-65986000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":-2.10301543972706},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":23369000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":3168665000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"#702"}],"scale":100,"value":0.737503017832431},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":77057000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":3198116000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#703"},{"ref":"#704"}],"scale":100,"value":2.4094498135777442},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":93499000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3210984000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#706"}],"scale":100,"value":2.9118488288948186},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":3210984000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#707"}],"scale":100,"value":0.9128354423441537},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":85010000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3182089000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"#709"}],"scale":100,"value":2.6715154730115973},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":69372000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3211240500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"#711"}],"scale":100,"value":2.160286655577494},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":22491000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3225829500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#713"}],"scale":100,"value":0.6972160183915486},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":48677000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3242921000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#715"}],"scale":100,"value":1.5010233058406295},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3242921000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#716"}],"scale":100,"value":1.5010233058406295},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":56972000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3325087500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#717"},{"ref":"#718"}],"scale":100,"value":1.7133985195878303},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-1041000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3450113000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"#720"}],"scale":100,"value":-0.030172924770869827},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-31485000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3408678500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#722"}],"scale":100,"value":-0.9236717396492511},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-650563000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3053689500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#724"}],"scale":100,"value":-21.304163373519145},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3053689500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#725"}],"scale":100,"value":-21.304163373519145},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-700024000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3205333500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#727"}],"scale":100,"value":-21.839349945957263},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-708105000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3317119000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":-21.34698815447984},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-658374000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3276120500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":-20.096147257098753},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-1186874000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2161273500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":-54.91549311089041},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":594981500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#734"}],"scale":100,"value":9.303146400350263},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":595880000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#592"},{"ref":"#735"}],"scale":100,"value":15.843961871517756},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":636835000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"#736"}],"scale":100,"value":10.828393539927925},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":698434000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#737"}],"scale":100,"value":-2.4700973893023535},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":791732000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#738"}],"scale":100,"value":-0.1665967776975037},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":791732000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#739"}],"scale":100,"value":-0.1665967776975037},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":800465500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#601"},{"ref":"#740"}],"scale":100,"value":-2.3412626777793673},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":798141000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#741"}],"scale":100,"value":-0.6084138015714016},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":766160000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#742"}],"scale":100,"value":-5.383731857575441},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":833744500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#743"}],"scale":100,"value":-5.805735450128906},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":833744500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#744"}],"scale":100,"value":-5.805735450128906},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":823323000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#610"},{"ref":"#745"}],"scale":100,"value":-8.362088754960082},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":832608500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#746"}],"scale":100,"value":-13.036258938024295},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":849295000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#747"}],"scale":100,"value":-8.215519931237084},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":759758000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#616"},{"ref":"#748"}],"scale":100,"value":-44.90943168745837},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":759758000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#749"}],"scale":100,"value":-44.90943168745837},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":746489500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#750"}],"scale":100,"value":-44.72963116025075},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":750151500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#751"}],"scale":100,"value":-39.771566143638985},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":797517000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#752"}],"scale":100,"value":-32.251851684666285},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":680241500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"#753"}],"scale":100,"value":3.7673385113963205},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":680241500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#754"}],"scale":100,"value":3.7673385113963205},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":690575000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#755"}],"scale":100,"value":5.732469319045723},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":761133000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#756"}],"scale":100,"value":9.583344829353083},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":738983000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#757"}],"scale":100,"value":-1.1748578790039825},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":746870500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#758"}],"scale":100,"value":-4.193765853652005},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":746870500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#759"}],"scale":100,"value":-4.193765853652005},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":810240000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#760"}],"scale":100,"value":-3.171899684044234},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":862795000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#639"},{"ref":"#761"}],"scale":100,"value":-15.679274914666868},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":817664000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#762"}],"scale":100,"value":-16.87196696931747},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":844639000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"#763"}],"scale":100,"value":-9.247382609611918},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":844639000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#764"}],"scale":100,"value":-9.247382609611918},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":923255000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#765"}],"scale":100,"value":-11.954985350742753},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":922971500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#766"}],"scale":100,"value":-7.080717010221877},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":934983500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#767"}],"scale":100,"value":-3.1035841808973097},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":956459500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#768"}],"scale":100,"value":-10.83286851142155},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":956459500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#769"}],"scale":100,"value":-10.83286851142155},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":982332500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"#770"}],"scale":100,"value":-11.008797937561875},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1010285000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"#771"}],"scale":100,"value":-7.354855313104718},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1065764000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#772"}],"scale":100,"value":-0.4181976497611104},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1073577500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"#773"}],"scale":100,"value":5.486329584962427},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1073577500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#774"}],"scale":100,"value":5.486329584962427},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1883320500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#775"}],"scale":100,"value":6.444468692397284},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1930097500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#776"}],"scale":100,"value":9.878775554084703},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2088466000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#777"}],"scale":100,"value":19.572020803786128},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2218151500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#778"}],"scale":100,"value":26.41262330368327},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2218151500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#779"}],"scale":100,"value":26.41262330368327},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":6580418500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"#780"}],"scale":100,"value":12.146339932634984},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":6618945500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"#781"}],"scale":100,"value":12.848073760389777},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1142447500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#782"}],"scale":100,"value":-103.8887126104263},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1125630500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"#783"}],"scale":100,"value":-105.09398954630316},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1192141500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"#784"}],"scale":100,"value":-97.01247712624718},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1188312500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"#785"}],"scale":100,"value":-98.8133172040183},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":487902000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"#786"}],"scale":100,"value":-75.25712130714774},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":487902000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#787"}],"scale":100,"value":-75.25753122553299},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":479352000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"#788"}],"scale":100,"value":-73.91019543049784},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":611904500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"#789"}],"scale":100,"value":-52.80497201769231},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":673358000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"#790"}],"scale":100,"value":-35.543945419821256},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":594981500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"#791"}],"scale":100,"value":9.303146400350263},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1891979000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#792"}],"scale":100,"value":-1.4305655612456585},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"equity@2010Q2"}],"scale":100,"value":-5.238681961448407},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#696"},{"ref":"equity@2010Q3"}],"scale":100,"value":-5.556625474253683},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":2019406500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#793"}],"scale":100,"value":-4.521526498008202},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":2019406500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#794"}],"scale":100,"value":-4.521526498008202},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"equity@2011Q1"}],"scale":100,"value":-3.2072783725733127},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":2081789000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"#795"}],"scale":100,"value":1.1225441195049066},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":2085410000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#703"},{"ref":"#796"}],"scale":100,"value":3.695052771397471},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":2088744000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#797"}],"scale":100,"value":4.476326443068179},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":2088744000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#798"}],"scale":100,"value":1.403283504345195},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":2099468000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"#799"}],"scale":100,"value":4.049121015419145},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2128153000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"#800"}],"scale":100,"value":3.259728036471062},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2134136500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#801"}],"scale":100,"value":1.053868859840971},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2167500500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#802"}],"scale":100,"value":2.2457664946328735},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":2167500500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#803"}],"scale":100,"value":2.2457664946328735},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2168693500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#717"},{"ref":"#804"}],"scale":100,"value":2.627019447423068},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2256101000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"#805"}],"scale":100,"value":-0.04614155128693263},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2217623500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#806"}],"scale":100,"value":-1.4197630932392264},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1964423500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#807"}],"scale":100,"value":-33.117247884684744},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1964423500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#808"}],"scale":100,"value":-33.117247884684744},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1946765500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#809"}],"scale":100,"value":-35.95831136313028},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2004062500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#810"}],"scale":100,"value":-35.3334788710432},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1977094000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#811"}],"scale":100,"value":-33.30008588362516},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1142447500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#812"}],"scale":100,"value":-103.8887126104263},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":10490000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":1.8685196301435392},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":58445000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":45.98022169948626},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-7282000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-4.643481144227213},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":11157000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.49989916779823},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":75381000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":54.15146116490905},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":137701000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":24.077937111053217},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-22287000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-12.011058775343031},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":20447000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":13.67326467834693},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-11124000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-6.956021485877228},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-70730000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-32.961297387981446},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-83694000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-11.79456537363408},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-8397000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#824"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-5.143109140242674},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-7864000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-4.626236123938887},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":50674000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":34.056251890184484},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":51185000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":35.580966945883},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":85598000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":13.675899179426887},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":18297000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":11.814425001614248},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-7874000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-4.856806252043199},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":30259000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":15.169775754628546},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":33277000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":17.061628383921246},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":73959000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":10.394770499591012},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":28950000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":16.71796589419463},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":60609000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":39.29296138062484},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-21759000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-9.471636021730045},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-20433000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-8.949399300095918},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":47367000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":6.030471277377236},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-13713000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-6.7846841186045665},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-10735000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-4.996323152966142},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-24976000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-12.009482182440657},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":2232000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":1.0736757037578704},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-47192000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-5.666476151138045},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-1106000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-0.5870363686545921},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-26888000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-13.17244994439627},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":11590000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":6.333575601252517},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":51974000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":24.73586019151326},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":35570000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":4.527542016913677},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":25762000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":13.754551570224983},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":44791000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":25.27209636922729},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":118893000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":61.10143229367417},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":43354000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":16.541645999465835},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":232800000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":28.348550789935768},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":147002000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":68.9955880972496},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":258624000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":116.48365506742455},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":241091000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":76.90891806709286},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":369403000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":120.9396812509003},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1016120000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":96.40552330821646},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":496130000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":137.7901583616155},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":604942000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":125.85914906896912},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-110252000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-14.779207339469213},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-8677000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-5.435592891194174},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-57000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-0.034637401101100806},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-8386000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-4.905872304578263},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-60972000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-43.36280038973324},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-74335000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-11.692636321023308},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-23847000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-15.7973184239116},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-7683000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-4.670374760645569},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-13790000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-8.483439145627248},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":59567000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":74.79814659015283},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":171076000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":132.32470897629267},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":33161000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":48.868944987252604},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":28259000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":31.29284092796634},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":108756000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":110.04350905595466},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":215096000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":71.61249296679661},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":111335000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":126.10291202754591},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":130072000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":128.7612108733097},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":225011000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":189.7802030970615},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":39325000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":18.94395575809544},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-268546000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-52.09862316352285},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":4940000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":2.4746523464112435},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":23316000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":10.089575490068814},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-112982000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-32.88423197264062},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-40982000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-16.597883447882033},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":648581000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":262.67804998562235},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-32767000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-16.017969926282237},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-49881000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-19.606848895073227},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-29768000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-12.909325087925483},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-37082000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-18.00717723098738},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-149498000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-16.694509833700355},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-12164000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-7.080449600400474},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-39963000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-19.539420608727543},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-29887000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-14.882111290924938},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-28238000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-16.724016417229805},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2008-12-31","value":1785912000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":63,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":129285000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.0212e+9 but the year reports 2.4691e+8 (75.82% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 5.5765e+8 but the year reports 5.6141e+8 (0.67% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.3499e+7 but the year reports 2.9311e+7 (68.65% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.1617e+8 but the year reports 8.7411e+7 (79.00% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 5.3240e+7 but the year reports 5.3548e+7 (0.58% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.6461e+7 but the year reports 1.2582e+8 (23.33% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.0579e+8 but the year reports 2.0846e+8 (1.28% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2018","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.0108e+7 but the year reports 1.7418e+7 (13.38% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"FY2008","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.4134e+7 ≠ revenue − cost 5.0633e+7 (32.59% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2009Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit -2.2000e+5 ≠ revenue − cost 1.9007e+7 (101.16% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2009Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.0210e+6 ≠ revenue − cost 3.0612e+7 (90.13% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2009Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3688e+7 ≠ revenue − cost 4.0782e+7 (66.44% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2009","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.7674e+7 ≠ revenue − cost 1.0905e+8 (74.62% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.7670e+6 ≠ revenue − cost 3.7270e+7 (76.48% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2445e+7 ≠ revenue − cost 4.2428e+7 (70.67% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.0361e+7 ≠ revenue − cost 5.8162e+7 (64.99% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.4629e+7 ≠ revenue − cost 1.1996e+8 (37.79% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2010","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1620e+8 ≠ revenue − cost 2.5782e+8 (54.93% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.7109e+7 ≠ revenue − cost 1.0715e+8 (46.70% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 9.6347e+7 ≠ revenue − cost 1.5399e+8 (37.43% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4367e+8 ≠ revenue − cost 2.0232e+8 (28.99% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.0027e+7 ≠ revenue − cost 1.3778e+8 (41.92% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2011","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.7715e+8 ≠ revenue − cost 1.3778e+8 (63.47% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.9418e+7 ≠ revenue − cost 1.1202e+8 (46.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.1559e+7 ≠ revenue − cost 1.2322e+8 (50.04% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.2782e+7 ≠ revenue − cost 1.0623e+8 (50.31% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.8314e+7 ≠ revenue − cost 9.9456e+7 (51.42% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2012","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.2207e+8 ≠ revenue − cost 4.4093e+8 (49.64% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2577e+7 ≠ revenue − cost 8.3738e+7 (61.10% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.9480e+6 ≠ revenue − cost 6.2139e+7 (93.65% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.2230e+6 ≠ revenue − cost 6.9020e+7 (88.09% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.7050e+6 ≠ revenue − cost 6.8620e+7 (93.14% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2013","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.9452e+7 ≠ revenue − cost 2.8233e+8 (82.48% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2371e+7 ≠ revenue − cost 7.1064e+7 (54.45% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6578e+7 ≠ revenue − cost 4.7311e+7 (64.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.5959e+7 ≠ revenue − cost 5.8360e+7 (55.52% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.7881e+7 ≠ revenue − cost 9.2603e+7 (48.29% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.3150e+7 ≠ revenue − cost 6.3927e+7 (48.14% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2282e+7 ≠ revenue − cost 6.1741e+7 (47.71% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.5400e+5 ≠ revenue − cost 3.1938e+7 (97.64% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2011","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.166e+7 against net income 2.931e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.502e+6 against net income -2.040e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 6.316e+6 against net income 1.450e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.322e+7 against net income 6.956e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.787e+6 against net income -8.308e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"revenue","periodKey":"FY2012","rule":"continuity","severity":"info","message":"Revenue moved 263% year over year — verify against the filing."},{"metric":"grossProfit","periodKey":"2009Q2","rule":"identity-conflict","severity":"info","message":"Reported grossProfit disagrees with revenue - costOfRevenue in 32 of 32 period(s), by up to 101.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"costOfRevenue","periodKey":"FY2011","rule":"identity-conflict","severity":"info","message":"Reported costOfRevenue disagrees with revenue - grossProfit in 32 of 32 period(s), by up to 183.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}