{"schemaVersion":2,"ticker":"CDW","company":{"ticker":"CDW","name":"CDW Corp","exchange":"Nasdaq","cik":1402057,"sic":"5961","sicDescription":"Retail-Catalog & Mail-Order Houses","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:35.434Z","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":{"costOfRevenue":[6029700000,7410400000,8018900000,8458600000,9008300000,10153200000,10872900000,11344400000,12382700000,13533600000,14992500000,15257400000,17252300000,19062100000,16723600000,16396300000,17550700000],"grossProfit":[1132900000,1390800000,1583500000,1669600000,1760300000,1921300000,2115800000,2328300000,2450200000,2706900000,3039900000,3210100000,3568500000,4686600000,4652400000,4602400000,4873400000],"operatingExpenses":[821100000,1103200000,1163600000,1207700000,1301900000,1292300000,1425000000,1561400000,1631000000,1942600000,2125300000,2242900000,2298500000,3184400000,3190500000,3173100000,3465800000],"operatingIncome":[-31900000,352700000,470700000,510600000,508600000,673000000,742000000,820000000,866500000,987300000,1133600000,1179200000,1419000000,1735200000,1680900000,1651300000,1655600000],"pretaxIncome":[-461200000,-37000000,28300000,186100000,195500000,387700000,647000000,673200000,660700000,840500000,949700000,1002300000,1297800000,1487800000,1450200000,1435400000,1427400000],"interestExpense":[431700000,391900000,324200000,307400000,250100000,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[-373400000,-29200000,17100000,119000000,132800000,244900000,403100000,425100000,523100000,643000000,736800000,788500000,988600000,1114500000,1104300000,1077800000,1066600000],"dilutedEps":[null,-0.2,0.12,0.82,0.84,1.42,2.35,2.56,3.31,4.19,4.99,5.45,7.04,8.13,8.1,7.97,8.08],"cash":[88000000,36600000,99900000,37900000,188100000,344500000,37600000,263700000,144200000,205800000,154000000,1410200000,258100000,315200000,588700000,503500000,618700000],"currentAssets":[null,1702300000,1897500000,1834700000,2213500000,2453400000,2790800000,3248200000,3396300000,3796800000,4334100000,5953500000,6478100000,6564000000,6705000000,7373100000,8500500000],"totalAssets":[null,5943800000,5967700000,5720000000,5924600000,6075900000,6755300000,6958400000,6966700000,7167700000,7999400000,9344700000,13199400000,13131500000,13284600000,14678400000,16028200000],"currentLiabilities":[null,1026900000,1359400000,1168200000,1402600000,1468000000,1887300000,2288300000,2522100000,2803100000,3491400000,3898300000,5096000000,4947100000,5442000000,5474400000,7226100000],"totalLiabilities":[null,5987300000,5975000000,5583500000,5212900000,5139400000,5657500000,5910500000,5981100000,6192500000,7039100000,8047600000,12493700000,11528200000,11242100000,12325700000,13422100000],"totalDebt":[null,4290000000,4066000000,3771000000,3251200000,3166000000,3259700000,3234400000,3235500000,3208600000,3317300000,3927200000,6858500000,5922700000,5644900000,5842800000,5629800000],"revenue":[7162600000,8801200000,9602400000,10128200000,10768600000,12074500000,12988700000,13672700000,14832900000,16240500000,18032400000,18467500000,20820800000,23748700000,21376000000,20998700000,22424100000],"equity":[-44700000,-43500000,-7300000,136500000,711700000,936500000,1097800000,1047900000,985600000,975200000,960300000,1297100000,705700000,1603300000,2042500000,2352700000,2606100000],"operatingCashFlow":[107600000,423700000,214700000,317400000,366300000,435000000,277500000,604000000,777700000,905900000,1027200000,1314300000,784600000,1335900000,1598700000,1277300000,1205200000],"capex":[15600000,41500000,45700000,41400000,47100000,55000000,90100000,63500000,81100000,86100000,236300000,158000000,100000000,127800000,148200000,122600000,117100000],"depreciationAndAmortization":[218200000,209400000,204900000,210200000,208200000,207900000,227400000,254500000,260900000,265600000,267100000,425600000,191200000,290600000,270700000,275300000,295600000],"dilutedShares":[null,144400000,144900000,145800000,158700000,172800000,171800000,166000000,158200000,153600000,147800000,144800000,140500000,137000000,136300000,135200000,132100000],"sharesOutstanding":[null,null,144800000,145100000,172000000,172200000,168200000,160300000,153000000,147700000,143000000,141900000,134800000,135500000,134100000,132600000,129400000],"totalCosts":[7194500000,8342500000,9009000000,9488100000,10129200000,11263500000,12098900000,12689800000,13792700000,15253200000,16898800000,17288300000,19401800000,22013500000,19695100000,19347400000,20768500000],"freeCashFlow":[92000000,382200000,169000000,276000000,319200000,380000000,187400000,540500000,696600000,819800000,790900000,1156300000,684600000,1208100000,1450500000,1154700000,1088100000],"capexOutflow":[-15600000,-41500000,-45700000,-41400000,-47100000,-55000000,-90100000,-63500000,-81100000,-86100000,-236300000,-158000000,-100000000,-127800000,-148200000,-122600000,-117100000],"grossMargin":[15.816882137771202,15.802390583102305,16.490668999416812,16.484666574514723,16.346600300874766,15.91204604745538,16.289543988235927,17.028823860685893,16.518684815511463,16.667590283550382,16.857988953217543,17.382428590767564,17.13911088911089,19.734132815690963,21.764595808383234,21.91754727673618,21.732867762808763],"operatingMargin":[-0.44536900008376845,4.007408080716266,4.90189952511872,5.041369641199819,4.722990918039486,5.57372976106671,5.712657925735447,5.997352388335881,5.8417436913887375,6.0792463286228875,6.286462145915131,6.385271422769731,6.815300084530854,7.306505198179268,7.8634917664670665,7.86382014124684,7.3831279739209155],"netMargin":[-5.21319074079245,-0.33177294005362906,0.17808047988003,1.1749373037657234,1.2332150883123154,2.0282413350449295,3.103466859654931,3.109115244245833,3.526619878782976,3.9592377081986396,4.085978571903906,4.269662921348314,4.7481364789057094,4.692888452841629,5.166074101796407,5.132698690871339,4.75648966959655],"currentRatio":[null,1.6577076638426331,1.3958363984110638,1.5705358671460365,1.5781405960359334,1.6712534059945503,1.4787262226461082,1.4194817113140759,1.3466159153086714,1.3545003745852806,1.2413644956178038,1.5272041659184772,1.271212715855573,1.3268379454629986,1.2320837927232635,1.346832529592284,1.1763606924897247],"netDebt":[null,4253400000,3966100000,3733100000,3063100000,2821500000,3222100000,2970700000,3091300000,3002800000,3163300000,2517000000,6600400000,5607500000,5056200000,5339300000,5011100000],"ebit":[-29500000,354900000,352500000,493500000,445600000,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[1.2844497808058526,4.342589646866337,1.7599766724985422,2.7250646709188207,2.964173615883216,3.147128245476003,1.4427925812436964,3.953132885238468,4.696316971057581,5.047874141805979,4.385994099509771,6.261269798294301,3.2880580957504035,5.087015289257938,6.78564745508982,5.498911837399458,4.852368656936065],"ebitda":[188700000,564300000,557400000,703700000,653800000,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,101.02437301306959,100.1798605464804,96.5067178502879,82.04092962224634,77.17245581962217,74.80665519219735,75.52950517245407,76.65063609011868,76.69104641713275,77.55049560501216,75.17179335030531,90.67052695592396,78.69651873505182,73.43054869006426,71.29278262461106,68.35682803336611],"returnOnAssets":[null,-0.4912682122547865,0.2871174914998111,2.0363287900955704,2.2808855606890748,4.081496604308154,6.283122389176382,6.199639776282112,7.513051970901466,9.098369934344577,9.715766362719307,9.09242912575458,8.770365638903305,8.46533920223008,8.360810263437827,7.708758001645031,6.947040701347593],"returnOnEquity":[-343.35632183908046,66.21315192743764,-67.32283464566929,184.21052631578948,31.313369488328224,29.71726732192695,39.63033967458094,39.6234329123363,51.448241947381355,65.58547531619747,76.13536553862052,69.85912997253477,98.72178949470741,96.53529666522303,60.579296724998635,49.0444120859119,43.018472211018796],"revenueGrowth":[null,22.877167509005105,9.103304094896147,5.475714404732157,6.322939910349312,12.126924577010945,7.571328005300426,5.266115931540494,8.485522245057675,9.489715429888967,11.033527292878919,2.412879039950311,12.742926763232699,14.062379927764535,-9.990862657745481,-1.7650636227544925,6.788039259573209]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"costOfRevenue":[1863400000,2006000000,1912700000,1779200000,2011300000,2161400000,2067000000,1934600000,2157800000,2190600000,2175600000,2009700000,2327700000,2405900000,2265000000,2227100000,2609100000,2758800000,2558200000,2298700000,2779500000,2933900000,2860800000,2592200000,3054100000,3093900000,2604200000,2702500000,3250900000,3291000000,3138400000,3002500000,3490500000,3659600000,3381000000,3285800000,3856100000,4091200000,3759400000,3632700000,3618500000,3930900000,4075300000,4042300000,4263600000,4385100000,4561300000,4845000000,4977600000,4982300000,4257200000,4013700000,4444600000,4400600000,3864700000,3809400000,4240300000,4315900000,4030700000,4076800000,4735400000,4481900000,4256600000,4489800000,5252400000],"grossProfit":[359900000,368400000,356700000,350400000,400800000,420000000,412300000,384600000,426900000,432700000,425400000,402000000,451600000,458400000,448300000,425200000,496900000,507300000,491900000,456500000,534500000,567200000,557600000,524500000,610500000,614300000,577900000,553500000,640800000,642200000,613700000,603900000,695600000,713600000,693800000,672100000,773800000,816500000,777500000,756500000,747200000,825500000,880900000,795200000,882800000,914900000,975600000,1104100000,1168200000,1233200000,1181100000,1089400000,1181500000,1227700000,1153800000,1063300000,1183100000,1200700000,1155300000,1122300000,1241200000,1255500000,1254400000,1190000000,1319800000],"operatingExpenses":[239600000,235800000,242400000,229300000,243400000,252000000,265400000,251600000,259500000,257000000,261400000,251500000,266400000,332400000,270600000,260900000,273900000,285400000,290100000,275500000,290600000,321400000,338500000,329300000,344700000,334900000,336400000,347400000,363500000,351900000,347200000,362700000,381400000,390700000,584800000,443200000,473500000,495900000,493700000,510700000,463800000,507700000,548700000,471800000,512900000,528500000,636300000,717200000,732900000,766800000,734500000,734100000,769300000,749300000,718800000,735300000,750000000,719100000,746700000,760900000,821000000,812200000,823700000,814000000,891200000],"operatingIncome":[95600000,104600000,81200000,91700000,128200000,139700000,111100000,103600000,136400000,139700000,130900000,120100000,153600000,92900000,142000000,135800000,188200000,184700000,164300000,151600000,205900000,204600000,179900000,161000000,223500000,237500000,197200000,170700000,230800000,244000000,221100000,204100000,265500000,274800000,242900000,228900000,300300000,320600000,283800000,245800000,283400000,317800000,332200000,323400000,369900000,386400000,339300000,386900000,435300000,466400000,446600000,355300000,412200000,478400000,435000000,328000000,433100000,481600000,408600000,361400000,420200000,443300000,430700000,376000000,428600000],"pretaxIncome":[-10900000,-300000,-29300000,-3100000,-53200000,54700000,29900000,15100000,59700000,63200000,48100000,44500000,73200000,-4800000,82600000,80800000,137200000,89500000,80100000,87000000,172100000,246200000,141700000,123900000,187500000,198200000,163600000,74500000,195300000,206900000,184000000,165700000,229800000,238400000,206600000,191600000,261200000,260900000,236000000,211800000,245400000,250100000,295000000,288900000,371200000,350400000,287300000,330400000,377200000,399000000,381200000,296300000,353400000,419800000,380700000,276600000,379700000,427600000,351500000,304000000,364900000,389400000,369100000,319000000,372900000],"interestExpense":[106400000,105100000,103200000,92100000,65700000,85500000,80900000,78900000,76900000,76700000,74900000,72100000,70300000,56200000,51500000,50100000,48500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[-7000000,-300000,-24100000,-4200000,-34800000,37100000,19000000,10900000,36800000,38000000,33300000,28300000,46700000,-2200000,60000000,50900000,86600000,55600000,51800000,54700000,108200000,150900000,89300000,77800000,117500000,125900000,103200000,58200000,140900000,129300000,194800000,127000000,173000000,183700000,159300000,152900000,196600000,201700000,185600000,167900000,189100000,193200000,238300000,232600000,274100000,266600000,215300000,250200000,279300000,297800000,287200000,230100000,262600000,315500000,296100000,216100000,281100000,316400000,264200000,224900000,271200000,291000000,279500000,235400000,274400000],"dilutedEps":[null,null,null,null,null,null,null,0.07,0.25,0.26,0.23,0.19,0.32,-0.01,0.35,0.3,0.5,0.32,0.3,0.32,0.63,0.88,0.52,0.46,0.7,0.76,0.63,0.36,0.89,0.83,1.25,0.82,1.12,1.2,1.05,1.02,1.33,1.37,1.27,1.16,1.31,1.33,1.65,1.63,1.93,1.91,1.5650362844702468,1.83,2.04,2.17,2.0898324836125273,1.68,1.92,2.32,2.180455882352941,1.59,2.07,2.34,1.9697989575577066,1.69,2.05,2.21,2.1418376722817762,1.82,2.15],"cash":[26100000,67000000,36600000,73700000,44600000,25900000,99900000,147100000,158700000,193000000,37900000,188100000,179300000,350200000,188100000,306700000,227600000,357800000,344500000,447400000,335700000,97500000,37600000,248200000,129400000,118300000,263700000,251700000,79000000,97900000,144200000,221000000,100700000,255100000,205800000,285000000,194500000,166900000,154000000,214400000,958400000,1249500000,1410200000,878600000,501200000,245100000,258100000,386900000,541600000,384600000,315200000,279400000,203900000,440700000,588700000,803800000,665300000,946700000,503500000,471400000,481000000,452900000,618700000,578600000,361800000],"currentAssets":[null,null,1702300000,null,1866800000,1862100000,1897500000,1701300000,1964300000,2060000000,1834700000,1986100000,2233700000,2285700000,2213500000,2247900000,2415300000,2516200000,2453400000,2485900000,2714400000,2734900000,2790800000,2816300000,3075300000,2997800000,3248200000,3097600000,3396700000,3492500000,3396300000,3479900000,3844700000,3949500000,3796800000,4132500000,4425300000,4295300000,4334100000,4665800000,5235800000,5759600000,5953500000,5469800000,5421600000,5292200000,6478100000,6870800000,7039800000,6895200000,6564000000,6279900000,6488000000,6458400000,6705000000,6633800000,7043600000,7661600000,7373100000,7651600000,7836500000,7777400000,8500500000,8965200000,9680500000],"totalAssets":[null,null,5943800000,null,6021900000,5965000000,5967700000,5721400000,5935500000,5985100000,5720000000,5822700000,6020500000,6038800000,5924600000,5912500000,6045300000,6107400000,6075900000,6088600000,6251200000,6741500000,6755300000,6717900000,6887900000,6772800000,6958400000,6774700000,7041600000,7101800000,6966700000,7027900000,7330100000,7375400000,7167700000,7679500000,7921900000,7703100000,7999400000,8222400000,8749500000,9223700000,9344700000,9053500000,8990900000,9011600000,13199400000,13513800000,13653100000,13475600000,13131500000,12768100000,12985900000,12875300000,13284600000,13192800000,13638700000,14376700000,14678400000,15018500000,15265700000,15197600000,16028200000,16453400000,17254800000],"currentLiabilities":[null,null,1026900000,null,1091100000,1172800000,1359400000,1107700000,1297500000,1316200000,1168200000,1312900000,1445200000,1496500000,1402600000,1418500000,1529400000,1527600000,1468000000,1425600000,1625600000,1871900000,1887300000,1943400000,2177700000,2126800000,2288300000,2222800000,2555200000,2558700000,2522100000,2582500000,2820000000,2803900000,2803100000,3215000000,3460300000,3241000000,3491400000,3647200000,3561500000,3836600000,3898300000,3709300000,3770100000,3833200000,5096000000,5464600000,5415600000,5358800000,4947100000,4777900000,4997300000,4782100000,5442000000,5261000000,6208100000,5458600000,5474400000,5781500000,5805700000,5593800000,7226100000,7698500000,8296400000],"totalLiabilities":[null,null,5987300000,null,6091200000,6000500000,5975000000,5710800000,5884400000,5886900000,5583500000,5658900000,5811500000,5379000000,5212900000,5157700000,5200500000,5213400000,5139400000,5113100000,5255400000,5665800000,5657500000,5678000000,5874500000,5782300000,5910500000,5867400000,6192500000,6295300000,5981100000,6031000000,6261200000,6214700000,6192500000,6752200000,6985800000,6768000000,7039100000,7332700000,7693900000,7985200000,8047600000,7883200000,7942100000,8174600000,12493700000,12620700000,12546900000,12149600000,11528200000,11199200000,11372700000,11065300000,11242100000,11054100000,11463800000,12027400000,12325700000,12695400000,12798500000,12657900000,13422100000,13898000000,14812700000],"totalDebt":[null,null,4290000000,null,4226000000,4071000000,4066000000,3871600000,3871400000,3871200000,3771000000,3680800000,3724400000,3410100000,3251200000,3172400000,3126000000,3161700000,3166000000,3206200000,3169600000,3267800000,3259700000,3251900000,3240500000,3241400000,3234400000,3280500000,3296300000,3429900000,3235500000,3235500000,3240300000,3219400000,3208600000,3283400000,3278800000,3284400000,3317300000,3472200000,3899500000,3930900000,3927200000,3930700000,3929000000,4066200000,6858500000,6598700000,6586900000,6157800000,5922700000,5795600000,5763200000,5701500000,5644900000,5632300000,5628300000,6030700000,5842800000,5853000000,5632700000,5628800000,5629800000,5641000000,5817000000],"revenue":[2223300000,2374400000,2269400000,2129600000,2412100000,2581400000,2479300000,2319200000,2584700000,2623300000,2601000000,2411700000,2779300000,2864300000,2713300000,2652300000,3106000000,3266100000,3050100000,2755200000,3314000000,3501100000,3418400000,3116700000,3664600000,3708200000,3492400000,3256000000,3891700000,3933200000,3752100000,3606400000,4186100000,4373200000,4074800000,3957900000,4629900000,4907700000,4536900000,4389200000,4365700000,4756400000,4956200000,4837500000,5146400000,5300000000,5536900000,5949100000,6145800000,6215500000,5438300000,5103100000,5626100000,5628300000,5018500000,4872700000,5423400000,5516600000,5186000000,5199100000,5976600000,5737400000,5511000000,5679800000,6572200000],"equity":[null,null,-43500000,null,-69300000,-35500000,-7300000,10600000,51100000,98200000,136500000,163800000,209000000,659800000,711700000,754800000,844800000,894000000,936500000,975500000,995800000,1075700000,1097800000,1039900000,1013400000,990500000,1047900000,907300000,849100000,806500000,985600000,996900000,1068900000,1160700000,975200000,927300000,936100000,935100000,960300000,889700000,1055600000,1238500000,1297100000,1170300000,1048800000,837000000,705700000,893100000,1106200000,1326000000,1603300000,1568900000,1613200000,1810000000,2042500000,2138700000,2174900000,2349300000,2352700000,2323100000,2467200000,2539700000,2606100000,2555400000,2442100000],"operatingCashFlow":[null,103500000,59900000,141600000,-11800000,41700000,43200000,223000000,81700000,62400000,-49700000,208000000,-900000,163700000,-4500000,246300000,-70400000,174600000,84500000,177800000,-78700000,195800000,-17400000,427800000,-114700000,186200000,104700000,369900000,6300000,62900000,338600000,222200000,110100000,270000000,303600000,252400000,162100000,267800000,344900000,223000000,292800000,222600000,575900000,344600000,300000,291800000,147900000,380800000,380300000,332900000,241900000,365400000,228200000,468600000,536500000,440000000,149900000,342100000,345300000,287200000,155900000,328300000,433800000,274800000,-55100000],"capex":[null,7800000,23200000,8400000,8300000,9200000,19800000,8300000,7400000,9700000,16000000,8800000,11200000,10500000,16600000,9300000,11700000,13400000,20600000,10000000,12900000,21000000,46200000,11000000,14700000,15700000,22100000,19600000,17200000,21800000,22500000,15900000,17700000,19800000,32700000,19400000,24500000,31100000,161300000,25400000,74600000,33600000,24400000,20700000,17800000,27700000,33800000,41300000,22300000,33600000,30600000,31700000,39600000,43400000,33500000,29500000,30900000,33600000,28600000,26900000,22500000,29800000,37900000,26400000,27500000],"depreciationAndAmortization":[null,53400000,50900000,51600000,50800000,51100000,51300000,52500000,53200000,53400000,51100000,52000000,52300000,52000000,51900000,52000000,52000000,51800000,52000000,52500000,52600000,59900000,62400000,64000000,63700000,63100000,63800000,64200000,65400000,65700000,65700000,66600000,66300000,65800000,66900000,64300000,65000000,68200000,69600000,91400000,125200000,132400000,76600000,45200000,46600000,48200000,51200000,71400000,71100000,75600000,72500000,70700000,65900000,66000000,68100000,67300000,69400000,69100000,69500000,74900000,73300000,73300000,74100000,74900000,75300000],"dilutedShares":[null,null,null,null,null,null,null,null,145800000,145900000,145800000,146100000,146700000,166800000,171900000,172300000,172700000,173000000,173100000,173500000,172500000,171000000,170300000,168900000,166700000,164900000,163300000,162800000,159000000,156200000,155200000,154800000,153900000,153700000,152100000,149200000,148300000,147200000,146600000,144900000,144300000,144800000,145100000,143100000,141700000,139400000,137800000,136700000,136800000,137100000,137300000,137300000,136100000,135900000,136000000,136000000,135600000,134900000,134300000,133500000,132400000,131800000,130600000,129500000,127400000],"sharesOutstanding":[null,null,null,null,null,null,144800000,null,null,null,145100000,null,145200000,172000000,172000000,172000000,172000000,172000000,172200000,172500000,170100000,169200000,168200000,165500000,163200000,160500000,160300000,158000000,155600000,152900000,153000000,151900000,151500000,150900000,147700000,146300000,145000000,143900000,143000000,142300000,142600000,142800000,141900000,140400000,138300000,136200000,134800000,135100000,135200000,135300000,135500000,135000000,134000000,134000000,134100000,134400000,133600000,133200000,132600000,131700000,131100000,130300000,129400000,128000000,125300000],"totalCosts":[2103000000,2241800000,2155100000,2008500000,2254700000,2413400000,2332400000,2186200000,2417300000,2447600000,2437000000,2261200000,2594100000,2738300000,2535600000,2488000000,2883000000,3044200000,2848300000,2574200000,3070100000,3255300000,3199300000,2921500000,3398800000,3428800000,3295200000,3049900000,3614400000,3642900000,3485600000,3365200000,3871900000,4050300000,3831900000,3729000000,4329600000,4587100000,4253100000,4143400000,4082300000,4438600000,4624000000,4514100000,4776500000,4913600000,5197600000,5562200000,5710500000,5749100000,4991700000,4747800000,5213900000,5149900000,4583500000,4544700000,4990300000,5035000000,4777400000,4837700000,5556400000,5294100000,5080300000,5303800000,6143600000],"freeCashFlow":[null,95700000,36700000,133200000,-20100000,32500000,23400000,214700000,74300000,52700000,-65700000,199200000,-12100000,153200000,-21100000,237000000,-82100000,161200000,63900000,167800000,-91600000,174800000,-63600000,416800000,-129400000,170500000,82600000,350300000,-10900000,41100000,316100000,206300000,92400000,250200000,270900000,233000000,137600000,236700000,183600000,197600000,218200000,189000000,551500000,323900000,-17500000,264100000,114100000,339500000,358000000,299300000,211300000,333700000,188600000,425200000,503000000,410500000,119000000,308500000,316700000,260300000,133400000,298500000,395900000,248400000,-82600000],"capexOutflow":[null,-7800000,-23200000,-8400000,-8300000,-9200000,-19800000,-8300000,-7400000,-9700000,-16000000,-8800000,-11200000,-10500000,-16600000,-9300000,-11700000,-13400000,-20600000,-10000000,-12900000,-21000000,-46200000,-11000000,-14700000,-15700000,-22100000,-19600000,-17200000,-21800000,-22500000,-15900000,-17700000,-19800000,-32700000,-19400000,-24500000,-31100000,-161300000,-25400000,-74600000,-33600000,-24400000,-20700000,-17800000,-27700000,-33800000,-41300000,-22300000,-33600000,-30600000,-31700000,-39600000,-43400000,-33500000,-29500000,-30900000,-33600000,-28600000,-26900000,-22500000,-29800000,-37900000,-26400000,-27500000],"grossMargin":[16.187648990239733,15.515498652291104,15.717810875121177,16.453794139744556,16.616226524605114,16.270240954520805,16.629693865203887,16.583304587788895,16.516423569466475,16.494491670796325,16.35524798154556,16.66873989302152,16.24869571474832,16.003910204936634,16.522315998968047,16.03136900049014,15.998068254990342,15.532286212914483,16.127340087210253,16.568670150987224,16.12854556427278,16.20062266144926,16.311724783524458,16.82869701928322,16.659389837908638,16.56598888948816,16.547359981674493,16.99938574938575,16.465811856001235,16.327672124478795,16.356173875962792,16.745230700976045,16.616898784071093,16.317570657642,17.02660253263964,16.98122741858056,16.713103954729043,16.63712125843063,17.137252308845248,17.235487104711563,17.11523925143734,17.355563030863678,17.77369759089625,16.43824289405685,17.153738535675423,17.262264150943395,17.619967852047175,18.55910978131146,19.008103094796446,19.840720778698415,21.718183991320817,21.347808195018715,21.00033771173637,21.81298082902475,22.990933545880242,21.821577359574775,21.814728767931555,21.76521770655839,22.277284998071732,21.586428420303513,20.767660542783524,21.882734339596333,22.7617492288151,20.951441952181415,20.08155564346794],"operatingMargin":[4.299914541447398,4.405323450134771,3.5780382479950648,4.305972952667168,5.3148708594171055,5.411792050825134,4.481103537288751,4.46705760607106,5.277208186636747,5.325353562307018,5.032679738562091,4.979889704357922,5.5265714388515095,3.2433753447613727,5.233479526775513,5.12008445500132,6.059240180296201,5.655062612902238,5.3867086325038525,5.50232288037166,6.213035606517804,5.843877638456485,5.2626959981277786,5.165720152725639,6.0988921028215906,6.404724664257591,5.646546787309586,5.242628992628993,5.9305701878356505,6.2036001220380355,5.892700087950748,5.659383318544809,6.342418957979981,6.283728162443977,5.961028762147835,5.783369968922914,6.486101211689238,6.532591641705891,6.255372611254381,5.600109359336553,6.4915133884600404,6.681523841560845,6.702715790323231,6.685271317829457,7.187548577646511,7.290566037735849,6.127977749282089,6.503504731808173,7.082885873279313,7.503821092430214,8.212125112627108,6.962434598577335,7.326567249071293,8.499902279551552,8.66792866394341,6.731380959221786,7.985765387026589,8.730014864227966,7.878904743540301,6.9512030928429915,7.030753271090587,7.726496322375989,7.815278533841408,6.619951406739674,6.521408356410334],"netMargin":[-0.3148472990599559,-0.01263477088948787,-1.0619547016832642,-0.19722013523666418,-1.4427262551303843,1.4372046176493374,0.7663453394103175,0.4699896516040014,1.4237629125236972,1.4485571608279648,1.2802768166089966,1.1734461168470374,1.6802792069945671,-0.07680759696959118,2.2113293775107805,1.919089092485767,2.7881519639407597,1.702336119530939,1.6983049736074225,1.9853368176538908,3.264936632468316,4.310073976750164,2.612333255324128,2.4962299868450604,3.2063526715057575,3.3951782536001294,2.954987973886153,1.7874692874692875,3.6205257342549526,3.287399572866877,5.191759281469044,3.521517302573203,4.1327249707364855,4.200585383700722,3.9093943261018946,3.863159756436494,4.246312015378302,4.109868166350837,4.090899072053604,3.8252984598560102,4.331493231326019,4.061895551257253,4.8081191235220535,4.808268733850129,5.326053163376341,5.030188679245283,3.8884574400838012,4.205678169807197,4.544567021380455,4.791247687233529,5.281062096611073,4.509023926632831,4.667531682693162,5.605600270063785,5.900169373318721,4.434912881975086,5.1830954751631815,5.73541674219628,5.094485152333205,4.325748687272797,4.53769701837165,5.071983825426151,5.071674832153874,4.144512130708828,4.175162046194577],"currentRatio":[null,null,1.6577076638426331,null,1.7109339198973512,1.587738744884038,1.3958363984110638,1.5358851674641147,1.5139113680154141,1.565111685154232,1.5705358671460365,1.5127580166044634,1.5455992250207584,1.5273638489809556,1.5781405960359334,1.5847021501586183,1.5792467634366418,1.647158942131448,1.6712534059945503,1.7437570145903478,1.6697834645669292,1.4610289011165127,1.4787262226461082,1.4491612637645364,1.4121779859484778,1.4095354523227384,1.4194817113140759,1.393557675004499,1.3293284283030682,1.3649509516551375,1.3466159153086714,1.3474927395934173,1.3633687943262411,1.4085737722458005,1.3545003745852806,1.2853810264385692,1.278877553969309,1.325300833076211,1.2413644956178038,1.2792827374424216,1.4701109083251438,1.501225043006829,1.5272041659184772,1.4746178524249858,1.438052041059919,1.3806219346759887,1.271212715855573,1.257328990228013,1.2999113671615334,1.2867059789505113,1.3268379454629986,1.31436405115218,1.2983010825845958,1.3505363752326385,1.2320837927232635,1.2609389849838433,1.134582239332485,1.4035833363866193,1.346832529592284,1.3234627691775491,1.3497941678006098,1.3903607565518967,1.1763606924897247,1.1645385464700915,1.1668313967503978],"netDebt":[null,null,4253400000,null,4181400000,4045100000,3966100000,3724500000,3712700000,3678200000,3733100000,3492700000,3545100000,3059900000,3063100000,2865700000,2898400000,2803900000,2821500000,2758800000,2833900000,3170300000,3222100000,3003700000,3111100000,3123100000,2970700000,3028800000,3217300000,3332000000,3091300000,3014500000,3139600000,2964300000,3002800000,2998400000,3084300000,3117500000,3163300000,3257800000,2941100000,2681400000,2517000000,3052100000,3427800000,3821100000,6600400000,6211800000,6045300000,5773200000,5607500000,5516200000,5559300000,5260800000,5056200000,4828500000,4963000000,5084000000,5339300000,5381600000,5151700000,5175900000,5011100000,5062400000,5455200000],"ebit":[95500000,104800000,73900000,89000000,12500000,140200000,110800000,94000000,136600000,139900000,123000000,116600000,143500000,51400000,134100000,130900000,185700000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,4.030491913746631,1.6171675332687054,6.254695717505634,-0.8332987852908255,1.2590067405283953,0.9438147864316541,9.257502587099,2.874608271753008,2.0089200625166774,-2.5259515570934257,8.259733797736036,-0.4353614219407765,5.348601752609713,-0.7776508310912911,8.935640764619388,-2.6432710882163555,4.935550044395456,2.095013278253172,6.090301974448316,-2.764031382015691,4.99271657479078,-1.8605195413058742,13.373119004074823,-3.5310811548327243,4.597918127393345,2.365135723284847,10.75859950859951,-0.2800832541048899,1.0449506762941116,8.424615548626102,5.720385980479148,2.2073051288789087,5.72121101253087,6.6481790517326,5.886960256701786,2.9719864359921377,4.823033192737943,4.046816107915096,4.501959354779914,4.998053004100144,3.973593474056009,11.127476695855695,6.695607235142119,-0.3400435255712731,4.983018867924528,2.060719897415521,5.7067455581516535,5.825116339614046,4.815380902582254,3.885405365647353,6.539162469871254,3.3522333410355305,7.554679032745234,10.022915213709275,8.424487450489462,2.194195523103588,5.592212594714136,6.106826070188971,5.00663576388221,2.232038282635612,5.202705058040228,7.183814189802214,4.373393429346104,-1.2568089832932656],"ebitda":[null,158200000,124800000,140600000,63300000,191300000,162100000,146500000,189800000,193300000,174100000,168600000,195800000,103400000,186000000,182900000,237700000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,101.02437301306959,null,101.66718791348907,100.87969272704744,100.1798605464804,99.72695894080675,98.69725940089229,97.52607446969316,96.5067178502879,95.73947874941476,94.68653073676717,83.78829946681736,82.04092962224634,80.78019963332655,78.72469023874282,77.95694947851173,77.17245581962217,76.67216682210585,76.09353243385989,75.23425808679636,74.80665519219735,75.77007316277553,76.17715508121958,76.5944374867081,75.52950517245407,78.33468647022302,79.51705504896994,80.96260976300633,76.65063609011868,76.44598809186277,75.19493177387915,73.50060500901806,76.69104641713275,77.97753342674615,77.79069491565636,77.8386064699609,77.55049560501216,79.60292533070451,78.69669633307097,76.04170696792664,75.17179335030531,77.05743971770241,78.93045120334284,82.92951541850219,90.67052695592396,88.07896633652794,85.62088104925193,82.28172853363264,78.69651873505182,78.69644918188608,78.13025324006291,75.90361445783132,73.43054869006426,72.47844550250933,72.12810129177774,71.9653937947494,71.29278262461106,71.58669781436137,69.54036469586045,68.90861235232907,68.35682803336611,68.82289785759602,70.43140293736606],"returnOnAssets":[null,null,null,null,-1.0528238595792025,-0.43587594300083826,0.2871174914998111,0.562799314853008,1.7361633799989964,1.7522865917440023,2.0363287900955704,2.3631118926551222,2.447306791569087,1.7648184033466678,2.2808855606890748,2.648442293271525,3.237249084188367,4.16755857799147,4.081496604308154,4.144620076492988,4.396372951652909,5.690759520270218,6.283122389176382,6.655995002537773,6.629068962105472,6.07504643229764,6.189431006949255,6.000326104679602,6.1481029469830215,6.221440618107909,7.5144882262963995,8.578093982293192,8.685124237216197,9.373359489404029,9.098369934344577,9.09610128234766,9.080776291633883,9.42401432503233,9.715766362719307,9.455473874191133,8.929064145782597,8.69390552260321,9.09242912575458,9.87734358267876,10.576988117517079,11.094964162914787,8.770365638903305,8.917327283281562,8.93305069775658,9.27283076594685,8.46533920223008,8.328165010901039,8.091144562483576,8.313947531203867,8.360810263437827,8.399554714975213,8.329139217115,8.143989431968295,7.708758001645031,7.703296196914003,7.450076804915515,7.10955119816868,6.947040701347593,6.844836187201916,6.643809289525068],"returnOnEquity":[null,null,null,null,91.48629148629148,73.23943661971832,-67.32283464566929,303.77358490566036,-1140.6593406593406,333.9712918660287,184.21052631578948,156.42201834862385,112.49519415609382,27.994722955145118,31.313369488328224,33.834095362508165,37.065856898842284,32.57819539194233,29.71726732192695,28.74646015141883,29.370857329131805,37.12240442707011,39.63033967458094,42.294333631040985,43.350587298427236,39.7347788210241,39.5581861397213,41.577649958915366,45.981208053691276,48.03561491374513,51.45807720678632,62.17834261107027,65.07820646506778,68.98129320862138,65.58547531619747,69.52499740151752,69.07730673316709,67.80227120908484,76.13536553862052,82.75178866263072,74.74017171260732,67.70334928229666,69.85912997253477,82.83495145631068,89.16555787873028,97.48012527101903,98.72178949470741,97.5283512649026,93.86542923433875,96.40314378178456,96.53529666522303,88.90333062550772,79.26013091123042,69.85969387755102,60.579296724998635,58.814327327651306,58.54122119268234,53.35994037458226,49.0444120859119,48.70679994621005,46.38848796880722,43.006749846594396,43.018472211018796,44.15701547606846,44.010347707412464],"revenueGrowth":[null,null,null,null,8.491881437502812,8.717991913746626,9.249140742046347,8.903080390683705,7.155590564238623,1.6231502285581456,4.908643568749249,3.988444291134874,7.528920184160648,9.186901993672091,4.3175701653210385,9.976365219554673,11.754758392400966,14.027860210173525,12.412928905760513,3.879651623119562,6.696716033483585,7.195125685067816,12.07501393396937,13.120644599303134,10.579360289680139,5.915283767958646,2.164755441142052,4.469470914749585,6.197129291054959,6.067633892454549,7.436147062192178,10.76167076167076,7.564817431970594,11.18681989219974,8.600517043788813,9.746561668145514,10.601753422039618,12.222171407664861,11.340433886325707,10.897192955860424,-5.706386747013969,-3.0829105283533997,9.24199343163834,10.213706370181352,17.882584694321647,11.428811706332521,11.71663774666074,22.97881136950903,19.419399968910312,17.27358490566038,-1.7807798587657353,-14.220638415894838,-8.456181457255363,-9.447349368514201,-7.719324053472587,-4.514902706198198,-3.6028509980270518,-1.9846134712080077,3.337650692437988,6.698544954542651,10.200243389755514,4.002465286589563,6.266872348630925,9.245831009213124,9.965532242412078]}},"filings":[{"accn":"0001402057-20-000042","filed":"2020-02-28","form":"10-K"},{"accn":"0001402057-18-000230","filed":"2018-10-31","form":"10-Q"},{"accn":"0001402057-19-000137","filed":"2019-05-01","form":"10-Q"},{"accn":"0001402057-19-000174","filed":"2019-07-31","form":"10-Q"},{"accn":"0001402057-19-000219","filed":"2019-10-31","form":"10-Q"},{"accn":"0001402057-21-000022","filed":"2021-02-26","form":"10-K"},{"accn":"0001402057-20-000092","filed":"2020-05-06","form":"10-Q"},{"accn":"0001402057-20-000124","filed":"2020-08-05","form":"10-Q"},{"accn":"0001402057-20-000157","filed":"2020-11-02","form":"10-Q"},{"accn":"0001402057-22-000020","filed":"2022-02-28","form":"10-K"},{"accn":"0001402057-21-000073","filed":"2021-05-05","form":"10-Q"},{"accn":"0001402057-21-000109","filed":"2021-08-04","form":"10-Q"},{"accn":"0001402057-21-000153","filed":"2021-11-03","form":"10-Q"},{"accn":"0001402057-23-000052","filed":"2023-02-24","form":"10-K"},{"accn":"0001402057-22-000084","filed":"2022-05-04","form":"10-Q"},{"accn":"0001402057-22-000121","filed":"2022-08-03","form":"10-Q"},{"accn":"0001402057-22-000159","filed":"2022-11-02","form":"10-Q"},{"accn":"0001402057-24-000015","filed":"2024-02-26","form":"10-K"},{"accn":"0001402057-23-000091","filed":"2023-05-03","form":"10-Q"},{"accn":"0001402057-23-000132","filed":"2023-08-02","form":"10-Q"},{"accn":"0001402057-23-000169","filed":"2023-11-01","form":"10-Q"},{"accn":"0001402057-25-000018","filed":"2025-02-21","form":"10-K"},{"accn":"0001402057-24-000088","filed":"2024-05-01","form":"10-Q"},{"accn":"0001402057-24-000138","filed":"2024-07-31","form":"10-Q"},{"accn":"0001402057-24-000182","filed":"2024-10-30","form":"10-Q"},{"accn":"0001402057-26-000011","filed":"2026-02-20","form":"10-K"},{"accn":"0001402057-25-000096","filed":"2025-05-07","form":"10-Q"},{"accn":"0001402057-25-000145","filed":"2025-08-06","form":"10-Q"},{"accn":"0001402057-25-000193","filed":"2025-11-04","form":"10-Q"},{"accn":"0001402057-26-000025","filed":"2026-05-06","form":"10-Q"},{"accn":"0001402057-26-000065","filed":"2026-08-05","form":"10-Q"},{"accn":"0001402057-12-000006","filed":"2012-03-09","form":"10-K"},{"accn":"0001193125-11-247881","filed":"2011-09-14","form":"10-Q/A"},{"accn":"0001193125-11-310778","filed":"2011-11-14","form":"10-Q"},{"accn":"0001193125-13-435345","filed":"2013-11-08","form":"10-K/A"},{"accn":"0001402057-14-000002","filed":"2014-03-05","form":"10-K"},{"accn":"0001402057-15-000003","filed":"2015-02-26","form":"10-K"},{"accn":"0001402057-16-000057","filed":"2016-02-25","form":"10-K"},{"accn":"0001402057-17-000120","filed":"2017-08-25","form":"8-K"},{"accn":"0001402057-18-000038","filed":"2018-03-01","form":"10-K"},{"accn":"0001402057-19-000046","filed":"2019-02-27","form":"10-K"},{"accn":"0001402057-13-000008","filed":"2013-08-12","form":"10-Q"},{"accn":"0001402057-13-000012","filed":"2013-11-07","form":"10-Q"},{"accn":"0001402057-15-000044","filed":"2015-08-07","form":"10-Q"},{"accn":"0001402057-15-000047","filed":"2015-11-06","form":"10-Q"},{"accn":"0001402057-17-000106","filed":"2017-08-04","form":"10-Q"},{"accn":"0001402057-17-000166","filed":"2017-11-02","form":"10-Q"},{"accn":"0001402057-14-000011","filed":"2014-11-12","form":"10-Q"},{"accn":"0001402057-17-000056","filed":"2017-05-04","form":"10-Q"},{"accn":"0001402057-14-000005","filed":"2014-05-12","form":"10-Q"},{"accn":"0001445305-14-003628","filed":"2014-08-13","form":"10-Q"},{"accn":"0001402057-12-000009","filed":"2012-05-15","form":"10-Q"},{"accn":"0001402057-12-000012","filed":"2012-08-10","form":"10-Q"},{"accn":"0001402057-12-000014","filed":"2012-11-09","form":"10-Q"},{"accn":"0001402057-15-000041","filed":"2015-05-08","form":"10-Q"},{"accn":"0001402057-16-000107","filed":"2016-05-05","form":"10-Q"},{"accn":"0001402057-16-000113","filed":"2016-08-04","form":"10-Q"},{"accn":"0001402057-16-000116","filed":"2016-11-03","form":"10-Q"},{"accn":"0001402057-18-000121","filed":"2018-05-03","form":"10-Q"},{"accn":"0001402057-18-000177","filed":"2018-08-03","form":"10-Q"},{"accn":"0001402057-13-000005","filed":"2013-05-09","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12382700000},"#1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":9244300000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":3138400000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12382700000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3002500000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3490500000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3659600000},"#2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13533600000},"#3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10152600000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":3381000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13533600000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3285800000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3856100000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4091200000},"#4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14992500000},"#5":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11233100000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3759400000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14992500000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3632700000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3618500000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3930900000},"#6":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":15257400000},"#7":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":11182100000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":4075300000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":15257400000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4042300000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4263600000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4385100000},"#8":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":17252300000},"#9":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":12691000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":4561300000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":17252300000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4845000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4977600000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4982300000},"#10":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":19062100000},"#11":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14804900000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":4257200000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":19062100000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4013700000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4444600000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4400600000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":16723600000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12858900000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":3864700000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":16723600000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3809400000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4240300000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4315900000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16396300000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12365600000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":4030700000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16396300000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4076800000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4735400000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4481900000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17550700000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13294100000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":4256600000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17550700000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4489800000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5252400000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1132900000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":359900000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":368400000},"#18":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1390800000},"#19":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1034100000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":356700000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1390800000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":350400000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":400800000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":420000000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":412300000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1583500000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":384600000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":426900000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":432700000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":425400000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1669600000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":402000000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":451600000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":458400000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":448300000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1760300000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":425200000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":496900000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":507300000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":491900000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1921300000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":456500000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":534500000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":567200000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":557600000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2115800000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":524500000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":610500000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":614300000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":577900000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2328300000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":553500000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":640800000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":642200000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":613700000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2450200000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":603900000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":695600000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":713600000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":693800000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2706900000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":672100000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":773800000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":816500000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":777500000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3039900000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":756500000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":747200000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":825500000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":880900000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3210100000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":795200000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":882800000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":914900000},"#20":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3568500000},"#21":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2592900000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":975600000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3568500000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1104100000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1168200000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1233200000},"#22":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4686600000},"#23":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3505500000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1181100000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4686600000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1089400000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1181500000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1227700000},"#24":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4652400000},"#25":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3498600000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1153800000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4652400000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1063300000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1183100000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1200700000},"#26":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4602400000},"#27":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3447100000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1155300000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4602400000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1122300000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1241200000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1255500000},"#28":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4873400000},"#29":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3619000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":1254400000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4873400000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1190000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1319800000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":821100000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":821100000},"#31":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":239600000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":239600000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":235800000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":235800000},"#33":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":259500000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":259500000},"#34":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":257000000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":257000000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":273900000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":273900000},"#36":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":285400000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":285400000},"#37":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":344700000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":344700000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":334900000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":334900000},"#39":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":381400000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":381400000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":390700000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":390700000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":463800000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":463800000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":507700000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":507700000},"#43":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":732900000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":732900000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":766800000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":766800000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":750000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":750000000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":719100000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":719100000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":891200000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":891200000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-31900000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":95600000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":104600000},"#48":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":352700000},"#49":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":271500000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":81200000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":352700000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":91700000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":128200000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":139700000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":111100000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":470700000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":103600000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":136400000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":139700000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":130900000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":510600000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":120100000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":153600000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":92900000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":142000000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":508600000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":135800000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":188200000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":184700000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":164300000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":673000000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":151600000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":205900000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":204600000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":179900000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":742000000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":161000000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":223500000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":237500000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":197200000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":820000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":170700000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":230800000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":244000000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":221100000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":866500000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":204100000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":265500000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":274800000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":242900000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":987300000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":228900000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":300300000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":320600000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":283800000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1133600000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":245800000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":283400000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":317800000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":332200000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1179200000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":323400000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":369900000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":386400000},"#50":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1419000000},"#51":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1079700000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":339300000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1419000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":386900000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":435300000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":466400000},"#52":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1735200000},"#53":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1288600000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":446600000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1735200000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":355300000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":412200000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":478400000},"#54":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1680900000},"#55":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1245900000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":435000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1680900000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":328000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":433100000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":481600000},"#56":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1651300000},"#57":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1242700000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":408600000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1651300000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":361400000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":420200000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":443300000},"#58":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1655600000},"#59":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1224900000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":430700000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1655600000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":376000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":428600000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-461200000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-10900000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-300000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-4800000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":123900000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":187500000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":198200000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":191600000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":261200000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":260900000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":330400000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":377200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":399000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":304000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":364900000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":389400000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":76700000},"#60":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":307400000},"#61":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":232500000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":74900000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":307400000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":72100000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":70300000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":56200000},"#62":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":250100000},"#63":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":198600000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":51500000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":250100000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":50100000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":48500000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-373400000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-7000000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-300000},"#64":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-29200000},"#65":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-5100000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":-24100000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-29200000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-4200000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-34800000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":37100000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":19000000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":17100000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10900000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":36800000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":38000000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":33300000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":119000000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":28300000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":46700000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-2200000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":60000000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":132800000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":50900000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":86600000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":55600000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":51800000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":244900000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":54700000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":108200000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":150900000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":89300000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":403100000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":77800000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":117500000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":125900000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":103200000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":425100000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":58200000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":140900000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":129300000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":194800000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":523100000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":127000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":173000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":183700000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":159300000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":643000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":152900000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":196600000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":201700000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":185600000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":736800000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":167900000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":189100000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":193200000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":238300000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":788500000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":232600000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":274100000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":266600000},"#66":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":988600000},"#67":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":773300000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":215300000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":988600000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":250200000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":279300000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":297800000},"#68":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1114500000},"#69":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":827300000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":287200000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1114500000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":230100000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":262600000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":315500000},"#70":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1104300000},"#71":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":808200000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":296100000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1104300000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":216100000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":281100000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":316400000},"#72":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1077800000},"#73":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":813600000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":264200000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1077800000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":224900000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":271200000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":291000000},"#74":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1066600000},"#75":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":787100000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":279500000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1066600000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":235400000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":274400000},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-0.2},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.12},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.07},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.25},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.26},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.23},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.82},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.19},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.32},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.01},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.35},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.84},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.3},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.5},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.32},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.3},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.42},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.32},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.63},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.88},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.52},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.35},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.46},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.7},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.76},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.63},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.56},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.36},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.89},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.83},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.25},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.31},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.82},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.12},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.2},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.05},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":4.19},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":1.02},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.33},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.37},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.27},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":4.99},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.16},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.31},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.33},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.65},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":5.45},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.63},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.93},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.91},"#76":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.04},"#77":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":140500000},"#78":{"kind":"computed","op":"product","terms":[{"ref":"#76"},{"ref":"#77"}],"value":989120000},"#79":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":5.47},"#80":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":141400000},"#81":{"kind":"computed","op":"product","terms":[{"ref":"#79"},{"ref":"#80"}],"value":773458000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#81","weight":-1}],"value":215662000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#77","weight":4},{"ref":"#80","weight":-3}],"rule":"unaverage-quarter","value":137800000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#82"},{"ref":"#83"}],"rule":"per-share-quarter","value":1.5650362844702468},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.04},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.83},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":2.04},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":2.17},"#84":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":8.13},"#85":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":137000000},"#86":{"kind":"computed","op":"product","terms":[{"ref":"#84"},{"ref":"#85"}],"value":1113810000},"#87":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":6.04},"#88":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":136900000},"#89":{"kind":"computed","op":"product","terms":[{"ref":"#87"},{"ref":"#88"}],"value":826876000},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#89","weight":-1}],"value":286934000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#85","weight":4},{"ref":"#88","weight":-3}],"rule":"unaverage-quarter","value":137300000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"per-share-quarter","value":2.0898324836125273},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":8.13},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.68},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.92},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.32},"#92":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":8.1},"#93":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":136300000},"#94":{"kind":"computed","op":"product","terms":[{"ref":"#92"},{"ref":"#93"}],"value":1104030000},"#95":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.92},"#96":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":136400000},"#97":{"kind":"computed","op":"product","terms":[{"ref":"#95"},{"ref":"#96"}],"value":807488000},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#97","weight":-1}],"value":296542000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#93","weight":4},{"ref":"#96","weight":-3}],"rule":"unaverage-quarter","value":136000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"per-share-quarter","value":2.180455882352941},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":8.1},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.59},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.07},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.34},"#100":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":7.97},"#101":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":135200000},"#102":{"kind":"computed","op":"product","terms":[{"ref":"#100"},{"ref":"#101"}],"value":1077544000},"#103":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":6},"#104":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":135500000},"#105":{"kind":"computed","op":"product","terms":[{"ref":"#103"},{"ref":"#104"}],"value":813000000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#105","weight":-1}],"value":264544000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#101","weight":4},{"ref":"#104","weight":-3}],"rule":"unaverage-quarter","value":134300000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"per-share-quarter","value":1.9697989575577066},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":7.97},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.69},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.05},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.21},"#108":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.08},"#109":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":132100000},"#110":{"kind":"computed","op":"product","terms":[{"ref":"#108"},{"ref":"#109"}],"value":1067368000},"#111":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":5.94},"#112":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":132600000},"#113":{"kind":"computed","op":"product","terms":[{"ref":"#111"},{"ref":"#112"}],"value":787644000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113","weight":-1}],"value":279724000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#109","weight":4},{"ref":"#112","weight":-3}],"rule":"unaverage-quarter","value":130600000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"per-share-quarter","value":2.1418376722817762},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.08},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.82},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":2.15},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2009-12-31","value":88000000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-06-30","value":26100000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-09-30","value":67000000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-12-31","value":36600000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-12-31","value":36600000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2011-03-31","value":73700000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2011-06-30","value":44600000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2011-09-30","value":25900000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-12-31","value":99900000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-12-31","value":99900000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2012-03-31","value":147100000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-06-30","value":158700000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-09-30","value":193000000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":37900000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":37900000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-03-31","value":188100000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-06-30","value":179300000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-09-30","value":350200000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":188100000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":188100000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-03-31","value":306700000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-06-30","value":227600000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-09-30","value":357800000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-12-31","value":344500000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-12-31","value":344500000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-03-31","value":447400000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-06-30","value":335700000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-09-30","value":97500000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-12-31","value":37600000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-12-31","value":37600000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-03-31","value":248200000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2016-06-30","value":129400000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2016-09-30","value":118300000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2016-12-31","value":263700000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2016-12-31","value":263700000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-03-31","value":251700000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-06-30","value":79000000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-09-30","value":97900000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":144200000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":144200000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-03-31","value":221000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-06-30","value":100700000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-09-30","value":255100000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-12-31","value":205800000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-12-31","value":205800000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-03-31","value":285000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-06-30","value":194500000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-09-30","value":166900000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":154000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":154000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-03-31","value":214400000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-06-30","value":958400000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-09-30","value":1249500000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":1410200000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":1410200000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-03-31","value":878600000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-06-30","value":501200000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-09-30","value":245100000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":258100000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":258100000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-03-31","value":386900000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-06-30","value":541600000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-09-30","value":384600000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":315200000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":315200000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-03-31","value":279400000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-06-30","value":203900000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-09-30","value":440700000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":588700000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":588700000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-03-31","value":803800000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-06-30","value":665300000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-09-30","value":946700000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-12-31","value":503500000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-12-31","value":503500000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-03-31","value":471400000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-06-30","value":481000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-09-30","value":452900000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-12-31","value":618700000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-12-31","value":618700000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2026-03-31","value":578600000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2026-06-30","value":361800000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":1702300000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":1702300000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":1866800000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":1862100000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-12-31","value":1897500000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-12-31","value":1897500000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-03-31","value":1701300000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-06-30","value":1964300000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2012-09-30","value":2060000000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-12-31","value":1834700000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-12-31","value":1834700000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2013-03-31","value":1986100000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-06-30","value":2233700000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-09-30","value":2285700000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2013-12-31","value":2213500000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2013-12-31","value":2213500000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":2247900000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":2415300000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":2516200000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":2453400000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":2453400000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":2485900000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":2714400000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-09-30","value":2734900000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":2790800000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":2790800000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":2816300000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":3075300000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":2997800000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":3248200000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":3248200000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":3097600000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2017-06-30","value":3396700000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2017-09-30","value":3492500000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":3396300000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":3396300000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-03-31","value":3479900000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2018-06-30","value":3844700000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":3949500000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":3796800000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":3796800000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-03-31","value":4132500000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-06-30","value":4425300000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-09-30","value":4295300000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":4334100000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":4334100000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-03-31","value":4665800000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-06-30","value":5235800000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-09-30","value":5759600000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5953500000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5953500000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":5469800000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":5421600000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":5292200000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":6478100000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":6478100000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":6870800000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":7039800000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":6895200000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":6564000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":6564000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":6279900000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":6488000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":6458400000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":6705000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":6705000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":6633800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":7043600000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":7661600000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":7373100000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":7373100000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":7651600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":7836500000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":7777400000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":8500500000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":8500500000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":8965200000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":9680500000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-12-31","value":6075900000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-12-31","value":6075900000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-12-31","value":5943800000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-12-31","value":5943800000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-06-30","value":6021900000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-09-30","value":5965000000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":5967700000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":5967700000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-03-31","value":5721400000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-06-30","value":5935500000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-09-30","value":5985100000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-12-31","value":5720000000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-12-31","value":5720000000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2013-03-31","value":5822700000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-06-30","value":6020500000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-09-30","value":6038800000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-12-31","value":5924600000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-12-31","value":5924600000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":5912500000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-06-30","value":6045300000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2014-09-30","value":6107400000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-03-31","value":6088600000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-06-30","value":6251200000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-09-30","value":6741500000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-12-31","value":6755300000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-12-31","value":6755300000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-03-31","value":6717900000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-06-30","value":6887900000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-09-30","value":6772800000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-12-31","value":6958400000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-12-31","value":6958400000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-03-31","value":6774700000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2017-06-30","value":7041600000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2017-09-30","value":7101800000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2017-12-31","value":6966700000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2017-12-31","value":6966700000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2018-03-31","value":7027900000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-06-30","value":7330100000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-09-30","value":7375400000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":7167700000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":7167700000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-03-31","value":7679500000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-06-30","value":7921900000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-09-30","value":7703100000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":7999400000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":7999400000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-03-31","value":8222400000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-06-30","value":8749500000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-09-30","value":9223700000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":9344700000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":9344700000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-03-31","value":9053500000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-06-30","value":8990900000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-09-30","value":9011600000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-12-31","value":13199400000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-12-31","value":13199400000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-03-31","value":13513800000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-06-30","value":13653100000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-09-30","value":13475600000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-12-31","value":13131500000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-12-31","value":13131500000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-03-31","value":12768100000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-06-30","value":12985900000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-09-30","value":12875300000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-12-31","value":13284600000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-12-31","value":13284600000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-03-31","value":13192800000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-06-30","value":13638700000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-09-30","value":14376700000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-12-31","value":14678400000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-12-31","value":14678400000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-03-31","value":15018500000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-06-30","value":15265700000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-09-30","value":15197600000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":16028200000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":16028200000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2026-03-31","value":16453400000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2026-06-30","value":17254800000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":1026900000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":1026900000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":1091100000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":1172800000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-12-31","value":1359400000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-12-31","value":1359400000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-03-31","value":1107700000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-06-30","value":1297500000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2012-09-30","value":1316200000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-12-31","value":1168200000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-12-31","value":1168200000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2013-03-31","value":1312900000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-06-30","value":1445200000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-09-30","value":1496500000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2013-12-31","value":1402600000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2013-12-31","value":1402600000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":1418500000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":1529400000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":1527600000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":1468000000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":1468000000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":1425600000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":1625600000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-09-30","value":1871900000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":1887300000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":1887300000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":1943400000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":2177700000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":2126800000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":2288300000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":2288300000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":2222800000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2017-06-30","value":2555200000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2017-09-30","value":2558700000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":2522100000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":2522100000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-03-31","value":2582500000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2018-06-30","value":2820000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":2803900000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":2803100000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":2803100000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-03-31","value":3215000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-06-30","value":3460300000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-09-30","value":3241000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3491400000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3491400000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-03-31","value":3647200000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-06-30","value":3561500000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-09-30","value":3836600000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":3898300000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":3898300000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":3709300000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":3770100000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":3833200000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":5096000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":5096000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":5464600000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":5415600000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":5358800000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":4947100000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":4947100000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":4777900000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":4997300000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":4782100000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":5442000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":5442000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":5261000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":6208100000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":5458600000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":5474400000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":5474400000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":5781500000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":5805700000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":5593800000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":7226100000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":7226100000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":7698500000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":8296400000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-12-31","value":5910500000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-12-31","value":5910500000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2017-12-31","value":5981100000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2017-12-31","value":5981100000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":5867400000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":6192500000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":6295300000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":6031000000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":6261200000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":6214700000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":6192500000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":6192500000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":6752200000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":6985800000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":6768000000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":7039100000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":7039100000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":7332700000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":7693900000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":7985200000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":8047600000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":8047600000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":7883200000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":7942100000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":8174600000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":12493700000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":12493700000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":12620700000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":12546900000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":12149600000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":11528200000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":11528200000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":11199200000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":11372700000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":11065300000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":11242100000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":11242100000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":11054100000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":11463800000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":12027400000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":12325700000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":12325700000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":12695400000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":12798500000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":12657900000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":13422100000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":13422100000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":13898000000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":14812700000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":5987300000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":6091200000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":6000500000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":5975000000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":5975000000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":5710800000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":5884400000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":5886900000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":5583500000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":5583500000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":5658900000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":5811500000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":5379000000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":5212900000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":5212900000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":5157700000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":5987300000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":5200500000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":5213400000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":5139400000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":5139400000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":5113100000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":5255400000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":5665800000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":5657500000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":5657500000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":5678000000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":5874500000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":5782300000},"#116":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-03-31","value":3225000000},"#117":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":26900000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":3251900000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2011-12-31","value":3865000000},"#119":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2011-12-31","value":201000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":4066000000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":4066000000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2012-03-31","value":3871600000},"#121":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2012-03-31","value":0},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":3871600000},"#122":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2012-06-30","value":3871400000},"#123":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2012-06-30","value":0},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":3871400000},"#124":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2012-09-30","value":3871200000},"#125":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2012-09-30","value":0},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":3871200000},"#126":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2012-12-31","value":3731000000},"#127":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2012-12-31","value":40000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":3771000000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":3771000000},"#128":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2013-03-31","value":3680800000},"#129":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2013-03-31","value":0},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":3680800000},"#130":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-06-30","value":3710900000},"#131":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2013-06-30","value":13500000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":3724400000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2013-09-30","value":3239700000},"#133":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2013-09-30","value":170400000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":3410100000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2013-12-31","value":3205800000},"#135":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2013-12-31","value":45400000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":3251200000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":3251200000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2014-03-31","value":3157000000},"#137":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":15400000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":3172400000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2014-06-30","value":3110600000},"#139":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":15400000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":3126000000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2014-09-30","value":3146300000},"#141":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":15400000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":3161700000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2014-12-31","value":3150600000},"#143":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":15400000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":3166000000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":3166000000},"#144":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-03-31","value":3190800000},"#145":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-03-31","value":15400000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":3206200000},"#146":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-06-30","value":3154200000},"#147":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":15400000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":3169600000},"#148":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2015-09-30","value":3240300000},"#149":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2015-09-30","value":27500000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":3267800000},"#150":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2015-12-31","value":3232500000},"#151":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":27200000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":3259700000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":3259700000},"#152":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-06-30","value":3214400000},"#153":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":26100000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":3240500000},"#154":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-09-30","value":3222900000},"#155":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":18500000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"}],"rule":"component-sum","value":3241400000},"#156":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2016-12-31","value":3215900000},"#157":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2016-12-31","value":18500000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":3234400000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":3234400000},"#158":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2017-03-31","value":3262000000},"#159":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":18500000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":3280500000},"#160":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2017-06-30","value":3277800000},"#161":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2017-06-30","value":18500000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":3296300000},"#162":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2017-09-30","value":3388400000},"#163":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2017-09-30","value":41500000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163"}],"rule":"component-sum","value":3429900000},"#164":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2017-12-31","value":3210000000},"#165":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":25500000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":3235500000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":3235500000},"#166":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2018-03-31","value":3209700000},"#167":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2018-03-31","value":25800000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":3235500000},"#168":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2018-06-30","value":3201700000},"#169":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2018-06-30","value":38600000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":3240300000},"#170":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-09-30","value":3187400000},"#171":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":32000000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171"}],"rule":"component-sum","value":3219400000},"#172":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-31","value":3183300000},"#173":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":25300000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":3208600000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":3208600000},"#174":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-03-31","value":3257700000},"#175":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-03-31","value":25700000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"}],"rule":"component-sum","value":3283400000},"#176":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-06-30","value":3253300000},"#177":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2019-06-30","value":25500000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"component-sum","value":3278800000},"#178":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-09-30","value":3259000000},"#179":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-09-30","value":25400000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"}],"rule":"component-sum","value":3284400000},"#180":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3283200000},"#181":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":34100000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":3317300000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":3317300000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-03-31","value":3438500000},"#183":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-03-31","value":33700000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":3472200000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-06-30","value":3861600000},"#185":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-06-30","value":37900000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":3899500000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-09-30","value":3858600000},"#187":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-09-30","value":72300000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":3930900000},"#188":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-12-31","value":3856300000},"#189":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":70900000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":3927200000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":3927200000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-03-31","value":3911100000},"#191":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":19600000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":3930700000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-06-30","value":3909200000},"#193":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":19800000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":3929000000},"#194":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-09-30","value":4037700000},"#195":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":28500000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":4066200000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-12-31","value":6755800000},"#197":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":102700000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":6858500000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":6858500000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-03-31","value":6514800000},"#199":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":83900000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":6598700000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2022-06-30","value":6481400000},"#201":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":105500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":6586900000},"#202":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-09-30","value":6100000000},"#203":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":57800000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":6157800000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-12-31","value":5866400000},"#205":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":56300000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":5922700000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":5922700000},"#206":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-03-31","value":5749900000},"#207":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":45700000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":5795600000},"#208":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2023-06-30","value":5721000000},"#209":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":42200000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":5763200000},"#210":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-09-30","value":5661500000},"#211":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":40000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":5701500000},"#212":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-12-31","value":5031800000},"#213":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":613100000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":5644900000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":5644900000},"#214":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-03-31","value":5027600000},"#215":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":604700000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":5632300000},"#216":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2024-06-30","value":4424800000},"#217":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":1203500000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":5628300000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-09-30","value":5607500000},"#219":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":423200000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":6030700000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-12-31","value":5607000000},"#221":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":235800000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":5842800000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":5842800000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2025-03-31","value":5622400000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":230600000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":5853000000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2025-06-30","value":5623200000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":9500000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":5632700000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-09-30","value":5619700000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":9100000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":5628800000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-12-31","value":4622300000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":1007500000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":5629800000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":5629800000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2026-03-31","value":4635100000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":1005900000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":5641000000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2026-06-30","value":4808100000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":1008900000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":5817000000},"#234":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13672700000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":13672700000},"#235":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3256000000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":3256000000},"#236":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3891700000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":3891700000},"#237":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3933200000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":3933200000},"#238":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":3752100000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":3752100000},"#239":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":14832900000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":14832900000},"#240":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3606400000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":3606400000},"#241":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4186100000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":4186100000},"#242":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4373200000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":4373200000},"#243":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":4074800000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":4074800000},"#244":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16240500000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":16240500000},"#245":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3957900000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":3957900000},"#246":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4629900000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":4629900000},"#247":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4907700000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":4907700000},"#248":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":4536900000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":4536900000},"#249":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":18032400000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":18032400000},"#250":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4389200000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":4389200000},"#251":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4365700000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":4365700000},"#252":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4756400000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"}],"rule":"component-sum","value":4756400000},"#253":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":4956200000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":4956200000},"#254":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":18467500000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":18467500000},"#255":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4837500000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":4837500000},"#256":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5146400000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":5146400000},"#257":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5300000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":5300000000},"#258":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5626100000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":5626100000},"#259":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5628300000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":5628300000},"#260":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":21376000000},"#261":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16357500000},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":5018500000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"}],"rule":"component-sum","value":5018500000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#260"}],"rule":"component-sum","value":21376000000},"#263":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4872700000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":4872700000},"#264":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5423400000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":5423400000},"#265":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5516600000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":5516600000},"#266":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6572200000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":6572200000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8801200000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2129600000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2412100000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2581400000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":2479300000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9602400000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2319200000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2584700000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2623300000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":2601000000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10128200000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2411700000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2779300000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2864300000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":2713300000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10768600000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2652300000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7162600000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2223300000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2374400000},"#267":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8801200000},"#268":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":6531800000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":2269400000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3106000000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3266100000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":3050100000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":12074500000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2755200000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3314000000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3501100000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3418400000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12988700000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3116700000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3664600000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3708200000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":3492400000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":6029700000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1863400000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2006000000},"#269":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":7410400000},"#270":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":5497700000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":1912700000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":7410400000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1779200000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2011300000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2161400000},"#271":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8018900000},"#272":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":5951900000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":2067000000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8018900000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1934600000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2157800000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2190600000},"#273":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8458600000},"#274":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":6283000000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":2175600000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8458600000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2009700000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2327700000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2405900000},"#275":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":9008300000},"#276":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6743300000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":2265000000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":9008300000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2227100000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2609100000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2758800000},"#277":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10153200000},"#278":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7595000000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":2558200000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10153200000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2298700000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2779500000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2933900000},"#279":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10872900000},"#280":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8012100000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":2860800000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10872900000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2592200000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3054100000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3093900000},"#281":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2010-12-31","value":4157400000},"#282":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2010-12-31","value":132600000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":4290000000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":4290000000},"#283":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2011-06-30","value":4226000000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":4226000000},"#284":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2011-09-30","value":4071000000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":4071000000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2012-03-31","value":10600000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2012-06-30","value":51100000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2012-09-30","value":98200000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2012-12-31","value":136500000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2012-12-31","value":136500000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2009-12-31","value":-44700000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2010-12-31","value":-43500000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2010-12-31","value":-43500000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2011-06-30","value":-69300000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2011-09-30","value":-35500000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2011-12-31","value":-7300000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2011-12-31","value":-7300000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2013-03-31","value":163800000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2013-06-30","value":209000000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2013-09-30","value":659800000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2013-12-31","value":711700000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2013-12-31","value":711700000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2014-03-31","value":754800000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-06-30","value":844800000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2014-09-30","value":894000000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2014-12-31","value":936500000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2014-12-31","value":936500000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-03-31","value":975500000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-06-30","value":995800000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-09-30","value":1075700000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-12-31","value":1097800000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-12-31","value":1097800000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2016-03-31","value":1039900000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2016-06-30","value":1013400000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2016-09-30","value":990500000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2016-12-31","value":1047900000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2016-12-31","value":1047900000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-03-31","value":907300000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2017-06-30","value":849100000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2017-09-30","value":806500000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2017-12-31","value":985600000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2017-12-31","value":985600000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-03-31","value":996900000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2018-06-30","value":1068900000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2018-09-30","value":1160700000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2018-12-31","value":975200000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2018-12-31","value":975200000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-03-31","value":927300000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2019-06-30","value":936100000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2019-09-30","value":935100000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2019-12-31","value":960300000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2019-12-31","value":960300000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-03-31","value":889700000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2020-06-30","value":1055600000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2020-09-30","value":1238500000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2020-12-31","value":1297100000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2020-12-31","value":1297100000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-03-31","value":1170300000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-06-30","value":1048800000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-09-30","value":837000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2021-12-31","value":705700000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2021-12-31","value":705700000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-03-31","value":893100000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2022-06-30","value":1106200000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2022-09-30","value":1326000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2022-12-31","value":1603300000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2022-12-31","value":1603300000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2023-03-31","value":1568900000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2023-06-30","value":1613200000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2023-09-30","value":1810000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-12-31","value":2042500000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-12-31","value":2042500000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2024-03-31","value":2138700000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-06-30","value":2174900000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-09-30","value":2349300000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-12-31","value":2352700000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-12-31","value":2352700000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-03-31","value":2323100000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-06-30","value":2467200000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2025-09-30","value":2539700000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-12-31","value":2606100000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-12-31","value":2606100000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2026-03-31","value":2555400000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2026-06-30","value":2442100000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":107600000},"#285":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11344400000},"#286":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8740200000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":2604200000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11344400000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2702500000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3250900000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3291000000},"#287":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":363800000},"#288":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":260300000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":103500000},"#289":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":423700000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":59900000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":423700000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":141600000},"#290":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":129800000},"#291":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":141600000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":-11800000},"#292":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":171500000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":41700000},"#293":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":214700000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":43200000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":214700000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":223000000},"#294":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":304700000},"#295":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":223000000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":81700000},"#296":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":367100000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":62400000},"#297":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":317400000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":-49700000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":317400000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":208000000},"#298":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":207100000},"#299":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":208000000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":-900000},"#300":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":370800000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":163700000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":366300000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":-4500000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":366300000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":246300000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":175900000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":246300000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":-70400000},"#304":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":350500000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":174600000},"#305":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":435000000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":84500000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":435000000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":177800000},"#306":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":99100000},"#307":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":177800000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":-78700000},"#308":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":294900000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":195800000},"#309":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":277500000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":-17400000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":277500000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":427800000},"#310":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":313100000},"#311":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":427800000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":-114700000},"#312":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":499300000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":186200000},"#313":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":604000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":104700000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":604000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":369900000},"#314":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":376200000},"#315":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":369900000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":6300000},"#316":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":439100000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":62900000},"#317":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":777700000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":338600000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":777700000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":222200000},"#318":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":332300000},"#319":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":222200000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":110100000},"#320":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":602300000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":270000000},"#321":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":905900000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":303600000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":905900000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":252400000},"#322":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":414500000},"#323":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":252400000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":162100000},"#324":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":682300000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":267800000},"#325":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1027200000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":344900000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1027200000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":223000000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":515800000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":223000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":292800000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":738400000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":222600000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1094000000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":761100000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":332900000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1335900000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":241900000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1335900000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":365400000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":593600000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":365400000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":228200000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1314300000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":575900000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1314300000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":344600000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":344900000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":344600000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":300000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":636700000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":291800000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":784600000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":147900000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":784600000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":380800000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":380800000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":380300000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1062200000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":468600000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1598700000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":536500000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1598700000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":440000000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":589900000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":440000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":149900000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":932000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":342100000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1277300000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":345300000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1277300000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":287200000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":443100000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":287200000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":155900000},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":771400000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":328300000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1205200000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":433800000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1205200000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":274800000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":219700000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":274800000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":-55100000},"#352":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":47100000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":47100000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":90100000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":90100000},"#354":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11000000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":11000000},"#355":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":236300000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":236300000},"#356":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25400000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":25400000},"#357":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":148200000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":148200000},"#358":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":29500000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":29500000},"#359":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8800000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":8800000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":51800000},"#360":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":207900000},"#361":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":155900000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":207900000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":52500000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":52600000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":59900000},"#362":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":227400000},"#363":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":165000000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":62400000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":227400000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64000000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":63700000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":63100000},"#364":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":254500000},"#365":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":190700000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":63800000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":254500000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":64200000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":65400000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":65700000},"#366":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":260900000},"#367":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":195200000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":65700000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":260900000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":66600000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":66300000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":65800000},"#368":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":265600000},"#369":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":198700000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":66900000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":265600000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":64300000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":65000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":68200000},"#370":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":267100000},"#371":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":197500000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":69600000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":267100000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":91400000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":125200000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":132400000},"#372":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":425600000},"#373":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":349000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":76600000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":425600000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":45200000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46600000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":48200000},"#374":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":191200000},"#375":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":140000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":51200000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":191200000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":71400000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":71100000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":75600000},"#376":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":290600000},"#377":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":218100000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":72500000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":290600000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":70700000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":65900000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":66000000},"#378":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":270700000},"#379":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":202600000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":68100000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":270700000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":67300000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":69400000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":69100000},"#380":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":275300000},"#381":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":205800000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":69500000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":275300000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":74900000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":73300000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":73300000},"#382":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":295600000},"#383":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":221500000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":74100000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":295600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":74900000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":75300000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":218200000},"#384":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":158500000},"#385":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":105100000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":53400000},"#386":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":209400000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":50900000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":51600000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":144400000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":144900000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":145800000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":145900000},"#387":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":145800000},"#388":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":145800000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387","weight":4},{"ref":"#388","weight":-3}],"rule":"unaverage-quarter","value":145800000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":145800000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":146100000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":146700000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":166800000},"#389":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":158700000},"#390":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":154300000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389","weight":4},{"ref":"#390","weight":-3}],"rule":"unaverage-quarter","value":171900000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":158700000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":172300000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":172700000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":173000000},"#391":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":172800000},"#392":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":172700000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391","weight":4},{"ref":"#392","weight":-3}],"rule":"unaverage-quarter","value":173100000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":172800000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":173500000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":172500000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":171000000},"#393":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":171800000},"#394":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":172300000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393","weight":4},{"ref":"#394","weight":-3}],"rule":"unaverage-quarter","value":170300000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":171800000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":168900000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":166700000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":164900000},"#395":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":166000000},"#396":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":166900000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395","weight":4},{"ref":"#396","weight":-3}],"rule":"unaverage-quarter","value":163300000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":166000000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":162800000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":159000000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":156200000},"#397":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":158200000},"#398":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":159200000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#398","weight":-3}],"rule":"unaverage-quarter","value":155200000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":158200000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":154800000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":153900000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":153700000},"#399":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":153600000},"#400":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":154100000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":152100000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":153600000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":149200000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":148300000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":147200000},"#401":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":147800000},"#402":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":148200000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401","weight":4},{"ref":"#402","weight":-3}],"rule":"unaverage-quarter","value":146600000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":147800000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":144900000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":144300000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":144800000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":135900000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2011-12-31","value":144800000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2011-12-31","value":144800000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2012-12-31","value":145100000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2012-12-31","value":145100000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-06-30","value":145200000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-09-30","value":172000000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2013-12-31","value":172000000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2013-12-31","value":172000000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2014-03-31","value":172000000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2014-06-30","value":172000000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2014-09-30","value":172000000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2014-12-31","value":172200000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2014-12-31","value":172200000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2015-03-31","value":172500000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-06-30","value":170100000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2015-09-30","value":169200000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2015-12-31","value":168200000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2015-12-31","value":168200000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-03-31","value":165500000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-06-30","value":163200000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-09-30","value":160500000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2016-12-31","value":160300000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2016-12-31","value":160300000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2017-03-31","value":158000000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2017-06-30","value":155600000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2017-09-30","value":152900000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2017-12-31","value":153000000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2017-12-31","value":153000000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2018-03-31","value":151900000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2018-06-30","value":151500000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-09-30","value":150900000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":147700000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":147700000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-03-31","value":146300000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-06-30","value":145000000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-09-30","value":143900000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-12-31","value":143000000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-12-31","value":143000000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-03-31","value":142300000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-06-30","value":142600000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-09-30","value":142800000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":141900000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":141900000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-03-31","value":140400000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-06-30","value":138300000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-09-30","value":136200000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-12-31","value":134800000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-12-31","value":134800000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-03-31","value":135100000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2022-06-30","value":135200000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-09-30","value":135300000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-12-31","value":135500000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-12-31","value":135500000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-03-31","value":135000000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2023-06-30","value":134000000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2023-09-30","value":134000000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-12-31","value":134100000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-12-31","value":134100000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-03-31","value":134400000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2024-06-30","value":133600000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-09-30","value":133200000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-12-31","value":132600000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-12-31","value":132600000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2025-03-31","value":131700000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-06-30","value":131100000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2025-09-30","value":130300000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-12-31","value":129400000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-12-31","value":129400000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2026-03-31","value":128000000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-06-30","value":125300000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":7194500000},"#403":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2006000000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#32"}],"rule":"component-sum","value":2241800000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":1912700000},"#405":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":932100000},"#406":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":689700000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":242400000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#407"}],"rule":"component-sum","value":2155100000},"#408":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1863400000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#31"}],"rule":"component-sum","value":2103000000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#405"}],"rule":"component-sum","value":8342500000},"#409":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1779200000},"#410":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":229300000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":2008500000},"#411":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2011300000},"#412":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":243400000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":2254700000},"#413":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2161400000},"#414":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":252000000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":2413400000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":2067000000},"#416":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":990100000},"#417":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":724700000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":265400000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#418"}],"rule":"component-sum","value":2332400000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#416"}],"rule":"component-sum","value":9009000000},"#419":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1934600000},"#420":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":251600000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":2186200000},"#421":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2157800000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#33"}],"rule":"component-sum","value":2417300000},"#422":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2190600000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#34"}],"rule":"component-sum","value":2447600000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":2175600000},"#424":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1029500000},"#425":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":768100000},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":261400000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#426"}],"rule":"component-sum","value":2437000000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#424"}],"rule":"component-sum","value":9488100000},"#427":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2009700000},"#428":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":251500000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":2261200000},"#429":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2327700000},"#430":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":266400000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":2594100000},"#431":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2405900000},"#432":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":332400000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":2738300000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":2265000000},"#434":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1120900000},"#435":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":850300000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":270600000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#436"}],"rule":"component-sum","value":2535600000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#434"}],"rule":"component-sum","value":10129200000},"#437":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2227100000},"#438":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":260900000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":2488000000},"#439":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2609100000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#35"}],"rule":"component-sum","value":2883000000},"#440":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2758800000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#36"}],"rule":"component-sum","value":3044200000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":2558200000},"#442":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1110300000},"#443":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":820200000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":290100000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#444"}],"rule":"component-sum","value":2848300000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#442"}],"rule":"component-sum","value":11263500000},"#445":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2298700000},"#446":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":275500000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":2574200000},"#447":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2779500000},"#448":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":290600000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":3070100000},"#449":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2933900000},"#450":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":321400000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":3255300000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":2860800000},"#452":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1226000000},"#453":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":887500000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":338500000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#454"}],"rule":"component-sum","value":3199300000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#452"}],"rule":"component-sum","value":12098900000},"#455":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2592200000},"#456":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":329300000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":2921500000},"#457":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3054100000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#37"}],"rule":"component-sum","value":3398800000},"#458":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3093900000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#38"}],"rule":"component-sum","value":3428800000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":3295200000},"#459":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1345400000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#459"}],"rule":"component-sum","value":12689800000},"#460":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2702500000},"#461":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":347400000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":3049900000},"#462":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3250900000},"#463":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":363500000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":3614400000},"#464":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3291000000},"#465":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":351900000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":3642900000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":3138400000},"#467":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1410000000},"#468":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1062800000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":347200000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#469"}],"rule":"component-sum","value":3485600000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#467"}],"rule":"component-sum","value":13792700000},"#470":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3002500000},"#471":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":362700000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":3365200000},"#472":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3490500000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#39"}],"rule":"component-sum","value":3871900000},"#473":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3659600000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#40"}],"rule":"component-sum","value":4050300000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":3831900000},"#474":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1719600000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#474"}],"rule":"component-sum","value":15253200000},"#475":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3285800000},"#476":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":443200000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":3729000000},"#477":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3856100000},"#478":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":473500000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":4329600000},"#479":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4091200000},"#480":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":495900000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":4587100000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3759400000},"#482":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1906300000},"#483":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1412600000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":493700000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#484"}],"rule":"component-sum","value":4253100000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#482"}],"rule":"component-sum","value":16898800000},"#485":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3632700000},"#486":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":510700000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":4143400000},"#487":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3618500000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#41"}],"rule":"component-sum","value":4082300000},"#488":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3930900000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#42"}],"rule":"component-sum","value":4438600000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":4075300000},"#490":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2030900000},"#491":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1482200000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":548700000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#492"}],"rule":"component-sum","value":4624000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#490"}],"rule":"component-sum","value":17288300000},"#493":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4042300000},"#494":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":471800000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":4514100000},"#495":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4263600000},"#496":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":512900000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":4776500000},"#497":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4385100000},"#498":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":528500000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":4913600000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":4561300000},"#500":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2149500000},"#501":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1513200000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":636300000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#502"}],"rule":"component-sum","value":5197600000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#500"}],"rule":"component-sum","value":19401800000},"#503":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4845000000},"#504":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":717200000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":5562200000},"#505":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4977600000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#43"}],"rule":"component-sum","value":5710500000},"#506":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4982300000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#44"}],"rule":"component-sum","value":5749100000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":4257200000},"#508":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2951400000},"#509":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2216900000},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":734500000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#510"}],"rule":"component-sum","value":4991700000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#508"}],"rule":"component-sum","value":22013500000},"#511":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4013700000},"#512":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":734100000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":4747800000},"#513":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4444600000},"#514":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":769300000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"}],"rule":"component-sum","value":5213900000},"#515":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4400600000},"#516":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":749300000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":5149900000},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":3864700000},"#518":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2971500000},"#519":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2252700000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":718800000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#520"}],"rule":"component-sum","value":4583500000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#518"}],"rule":"component-sum","value":19695100000},"#521":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3809400000},"#522":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":735300000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":4544700000},"#523":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4240300000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#45"}],"rule":"component-sum","value":4990300000},"#524":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4315900000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#46"}],"rule":"component-sum","value":5035000000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":4030700000},"#526":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2951100000},"#527":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2204400000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":746700000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#528"}],"rule":"component-sum","value":4777400000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#526"}],"rule":"component-sum","value":19347400000},"#529":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4076800000},"#530":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":760900000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":4837700000},"#531":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4735400000},"#532":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":821000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":5556400000},"#533":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4481900000},"#534":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":812200000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534"}],"rule":"component-sum","value":5294100000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":4256600000},"#536":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3217800000},"#537":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2394100000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":823700000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#538"}],"rule":"component-sum","value":5080300000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#536"}],"rule":"component-sum","value":20768500000},"#539":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4489800000},"#540":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":814000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":5303800000},"#541":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5252400000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#47"}],"rule":"component-sum","value":6143600000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":73200000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":44500000},"#542":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20820800000},"#543":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15283900000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":5536900000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":5536900000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":20820800000},"#545":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5949100000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":5949100000},"#546":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6145800000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":6145800000},"#547":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6215500000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":6215500000},"#548":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23748700000},"#549":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18310400000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":5438300000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":5438300000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":23748700000},"#551":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5103100000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":5103100000},"#552":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20998700000},"#553":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":15812700000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":5186000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":5186000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":20998700000},"#555":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5199100000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":5199100000},"#556":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5976600000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":5976600000},"#557":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5737400000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":5737400000},"#558":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22424100000},"#559":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16913100000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":5511000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":5511000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":22424100000},"#561":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5679800000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":5679800000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":242400000},"#562":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":171100000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#562"}],"rule":"component-sum","value":1103200000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":229300000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":243400000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":252000000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":265400000},"#563":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173500000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#563"}],"rule":"component-sum","value":1163600000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":251600000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":261400000},"#564":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":178200000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#564"}],"rule":"component-sum","value":1207700000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":251500000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":266400000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":332400000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":270600000},"#565":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":181000000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#565"}],"rule":"component-sum","value":1301900000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":260900000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":290100000},"#566":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":182000000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#566"}],"rule":"component-sum","value":1292300000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":275500000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":290600000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":321400000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":338500000},"#567":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":199000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#567"}],"rule":"component-sum","value":1425000000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":329300000},"#568":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1009000000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":336400000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":336400000},"#570":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":216000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#570"}],"rule":"component-sum","value":1561400000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":347400000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":363500000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":351900000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":347200000},"#571":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":221000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#571"}],"rule":"component-sum","value":1631000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":362700000},"#572":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1134800000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":584800000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":584800000},"#574":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":223000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#574"}],"rule":"component-sum","value":1942600000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":443200000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":473500000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":495900000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":493700000},"#575":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":219000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#575"}],"rule":"component-sum","value":2125300000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":510700000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":548700000},"#576":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":212000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#576"}],"rule":"component-sum","value":2242900000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":471800000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":512900000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":528500000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":636300000},"#577":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":149000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#577"}],"rule":"component-sum","value":2298500000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":717200000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":734500000},"#578":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":233000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#578"}],"rule":"component-sum","value":3184400000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":734100000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":769300000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":749300000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":718800000},"#579":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":219000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#579"}],"rule":"component-sum","value":3190500000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":735300000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":746700000},"#580":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":222000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#580"}],"rule":"component-sum","value":3173100000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":760900000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":821000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":812200000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":823700000},"#581":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":248000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#581"}],"rule":"component-sum","value":3465800000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":814000000},"#582":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-37000000},"#583":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-7700000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":-29300000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-37000000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-3100000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-53200000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":54700000},"#584":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28300000},"#585":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-1600000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":29900000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28300000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15100000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":59700000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":63200000},"#586":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":186100000},"#587":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":138000000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":48100000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":186100000},"#588":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":195500000},"#589":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":112900000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":82600000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":195500000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":80800000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":137200000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":89500000},"#590":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":387700000},"#591":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":307600000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":80100000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":387700000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":87000000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":172100000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":246200000},"#592":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":647000000},"#593":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":505300000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":141700000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":647000000},"#594":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":673200000},"#595":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":509600000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":163600000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":673200000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":74500000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":195300000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":206900000},"#596":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":660700000},"#597":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":476700000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":184000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":660700000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":165700000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":229800000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":238400000},"#598":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":840500000},"#599":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":633900000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":206600000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":840500000},"#600":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":949700000},"#601":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":713700000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":236000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":949700000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":211800000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":245400000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":250100000},"#602":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1002300000},"#603":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":707300000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":295000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1002300000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":288900000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":371200000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":350400000},"#604":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1297800000},"#605":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1010500000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":287300000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1297800000},"#606":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1487800000},"#607":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1106600000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":381200000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1487800000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":296300000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":353400000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":419800000},"#608":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1450200000},"#609":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1069500000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":380700000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1450200000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":276600000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":379700000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":427600000},"#610":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1435400000},"#611":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1083900000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":351500000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1435400000},"#612":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1427400000},"#613":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1058300000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":369100000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1427400000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":319000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":372900000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":431700000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":106400000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":105100000},"#614":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":391900000},"#615":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":288700000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":103200000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":391900000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":92100000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":65700000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":85500000},"#616":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":324200000},"#617":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":243300000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":80900000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":324200000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":78900000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":76900000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":55000000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":34400000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":20600000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":20600000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":55000000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10000000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":10000000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":22900000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":12900000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":12900000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":43900000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":21000000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":46200000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":46200000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":25700000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":14700000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":14700000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":41400000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":15700000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":15700000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":63500000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":22100000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":22100000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":63500000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":19600000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":19600000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":36800000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":17200000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":17200000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":58600000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":21800000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":21800000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81100000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":22500000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":22500000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":81100000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15900000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":15900000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":33600000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":17700000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":17700000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":53400000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":19800000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":19800000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":86100000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":32700000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":32700000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":86100000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19400000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":19400000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":43900000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":24500000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":24500000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":75000000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":31100000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":31100000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":161300000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":161300000},"#653":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":100000000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":74600000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":74600000},"#655":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":133600000},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":33600000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":33600000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":158000000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":24400000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":24400000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":158000000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20700000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":20700000},"#660":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":38500000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":17800000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":17800000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":66200000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":27700000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":27700000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":100000000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":33800000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":33800000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":100000000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":41300000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":41300000},"#667":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":63600000},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":22300000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":22300000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":97200000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":33600000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":33600000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":127800000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":30600000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":30600000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":127800000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":31700000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":31700000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":71300000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":39600000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":39600000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":114700000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":43400000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":43400000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":33500000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":33500000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":60400000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":30900000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#680"}],"rule":"component-sum","value":30900000},"#681":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":94000000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":33600000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":33600000},"#683":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":122600000},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":28600000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":28600000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":122600000},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26900000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":26900000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":49400000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":22500000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"}],"rule":"component-sum","value":22500000},"#688":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":79200000},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":29800000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"}],"rule":"component-sum","value":29800000},"#690":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":117100000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":37900000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":37900000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":117100000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":26400000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":26400000},"#693":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":53900000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":27500000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":27500000},"#695":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":15600000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":15600000},"#696":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":41400000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":41400000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":208200000},"#697":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":18300000},"#698":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":10500000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":7800000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":7800000},"#700":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":41500000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":23200000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":23200000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":41500000},"#702":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":8400000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":8400000},"#703":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":16700000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":8300000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":8300000},"#705":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":25900000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":9200000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":9200000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":52000000},"#707":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":45700000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":19800000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":19800000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":45700000},"#709":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8300000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":8300000},"#710":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":15700000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":7400000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":7400000},"#712":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":25400000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":9700000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":9700000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":16000000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":52000000},"#715":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":20000000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":11200000},"#717":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":30500000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":10500000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":10500000},"#719":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":47100000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":16600000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":16600000},"#721":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9300000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":9300000},"#722":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":21000000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":11700000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":11700000},"#724":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":208200000},"#725":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":156300000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":51900000},"#726":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":34400000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":13400000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":13400000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":209400000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":50800000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":51100000},"#728":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":204900000},"#729":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":153600000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":51300000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":204900000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52500000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":53200000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":53400000},"#730":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":210200000},"#731":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":159100000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":51100000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":210200000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":52000000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":52300000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52000000},"#732":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":144800000},"#733":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":144700000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732","weight":4},{"ref":"#733","weight":-3}],"rule":"unaverage-quarter","value":145100000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":144800000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":143100000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":141700000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":139400000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77","weight":4},{"ref":"#80","weight":-3}],"rule":"unaverage-quarter","value":137800000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":140500000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":136700000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":136800000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":137100000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85","weight":4},{"ref":"#88","weight":-3}],"rule":"unaverage-quarter","value":137300000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":137000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":137300000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":136100000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93","weight":4},{"ref":"#96","weight":-3}],"rule":"unaverage-quarter","value":136000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":136300000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":136000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":135600000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":134900000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101","weight":4},{"ref":"#104","weight":-3}],"rule":"unaverage-quarter","value":134300000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":135200000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":133500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":132400000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":131800000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109","weight":4},{"ref":"#112","weight":-3}],"rule":"unaverage-quarter","value":130600000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":132100000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":129500000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":127400000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":316100000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-22500000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":16.356173875962792},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":5.892700087950748},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":5.191759281469044},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.3466159153086714},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":3091300000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":696600000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-81100000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":16.518684815511463},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.8417436913887375},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.526619878782976},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.3466159153086714},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":3091300000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":206300000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-15900000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.745230700976045},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.659383318544809},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.521517302573203},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.3474927395934173},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":3014500000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":92400000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-17700000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.616898784071093},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.342418957979981},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.1327249707364855},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.3633687943262411},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":3139600000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":250200000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-19800000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.317570657642},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.283728162443977},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.200585383700722},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.4085737722458005},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":2964300000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":270900000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-32700000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.02660253263964},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.961028762147835},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.9093943261018946},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.3545003745852806},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3002800000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":819800000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-86100000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":16.667590283550382},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.0792463286228875},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.9592377081986396},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.3545003745852806},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3002800000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":233000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-19400000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.98122741858056},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.783369968922914},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.863159756436494},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.2853810264385692},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2998400000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":137600000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-24500000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.713103954729043},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.486101211689238},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.246312015378302},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.278877553969309},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":3084300000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":236700000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-31100000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.63712125843063},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.532591641705891},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.109868166350837},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.325300833076211},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":3117500000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":183600000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-161300000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":17.137252308845248},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.255372611254381},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.090899072053604},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.2413644956178038},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":3163300000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":790900000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-236300000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.857988953217543},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.286462145915131},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.085978571903906},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.2413644956178038},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":3163300000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":197600000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-25400000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.235487104711563},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.600109359336553},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.8252984598560102},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.2792827374424216},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":3257800000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":218200000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-74600000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":17.11523925143734},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.4915133884600404},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.331493231326019},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.4701109083251438},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2941100000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":189000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-33600000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.355563030863678},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.681523841560845},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.061895551257253},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.501225043006829},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2681400000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":551500000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-24400000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":17.77369759089625},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.702715790323231},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.8081191235220535},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.5272041659184772},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2517000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":1156300000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-158000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.382428590767564},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.385271422769731},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.269662921348314},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.5272041659184772},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2517000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":323900000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-20700000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":16.43824289405685},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.685271317829457},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.808268733850129},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.4746178524249858},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":3052100000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-17500000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-17800000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.153738535675423},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.187548577646511},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.326053163376341},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.438052041059919},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":3427800000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":264100000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-27700000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":17.262264150943395},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.290566037735849},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.030188679245283},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3806219346759887},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3821100000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":114100000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-33800000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":17.619967852047175},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.127977749282089},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.8884574400838012},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.271212715855573},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":6600400000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":684600000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-100000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.13911088911089},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.815300084530854},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.7481364789057094},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.271212715855573},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":6600400000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":339500000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-41300000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.55910978131146},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.503504731808173},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.205678169807197},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.257328990228013},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":6211800000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":358000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-22300000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.008103094796446},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.082885873279313},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.544567021380455},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2999113671615334},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":6045300000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":299300000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-33600000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":19.840720778698415},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.503821092430214},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.791247687233529},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2867059789505113},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":5773200000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":211300000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-30600000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.718183991320817},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.212125112627108},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.281062096611073},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.3268379454629986},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":5607500000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":1208100000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-127800000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":19.734132815690963},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.306505198179268},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.692888452841629},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.3268379454629986},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":5607500000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":333700000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-31700000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":21.347808195018715},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.962434598577335},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.509023926632831},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.31436405115218},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":5516200000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":188600000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-39600000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.00033771173637},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.326567249071293},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.667531682693162},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.2983010825845958},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":5559300000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":425200000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-43400000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.81298082902475},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.499902279551552},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.605600270063785},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.3505363752326385},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":5260800000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":503000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-33500000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":22.990933545880242},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.66792866394341},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.900169373318721},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.2320837927232635},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":5056200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1450500000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-148200000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":21.764595808383234},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.8634917664670665},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.166074101796407},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.2320837927232635},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":5056200000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":410500000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-29500000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":21.821577359574775},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.731380959221786},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.434912881975086},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.2609389849838433},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":4828500000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":119000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-30900000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":21.814728767931555},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.985765387026589},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.1830954751631815},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.134582239332485},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":4963000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":308500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-33600000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":21.76521770655839},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.730014864227966},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.73541674219628},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.4035833363866193},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":5084000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":316700000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-28600000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":22.277284998071732},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.878904743540301},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.094485152333205},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.346832529592284},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":5339300000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1154700000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-122600000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":21.91754727673618},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.86382014124684},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.132698690871339},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.346832529592284},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":5339300000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":260300000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-26900000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.586428420303513},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.9512030928429915},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.325748687272797},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.3234627691775491},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":5381600000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":133400000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-22500000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":20.767660542783524},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.030753271090587},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.53769701837165},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.3497941678006098},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":5151700000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":298500000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-29800000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.882734339596333},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.726496322375989},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.071983825426151},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.3903607565518967},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":5175900000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":395900000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-37900000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":22.7617492288151},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.815278533841408},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.071674832153874},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.1763606924897247},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":5011100000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1088100000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-117100000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.732867762808763},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.3831279739209155},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.75648966959655},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.1763606924897247},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":5011100000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":248400000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-26400000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":20.951441952181415},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.619951406739674},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.144512130708828},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.1645385464700915},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":5062400000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-82600000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-27500000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":20.08155564346794},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.521408356410334},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.175162046194577},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.1668313967503978},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":5455200000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":92000000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-15600000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":15.816882137771202},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.44536900008376845},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-5.21319074079245},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":-29500000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.187648990239733},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.299914541447398},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-0.3148472990599559},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":95500000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":95700000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-7800000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":15.515498652291104},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.405323450134771},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-0.01263477088948787},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":104800000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":36700000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-23200000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.717810875121177},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.5780382479950648},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-1.0619547016832642},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.6577076638426331},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":4253400000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":73900000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":382200000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-41500000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":15.802390583102305},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.007408080716266},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-0.33177294005362906},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.6577076638426331},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":4253400000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":354900000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":133200000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-8400000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":16.453794139744556},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.305972952667168},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-0.19722013523666418},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":89000000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-20100000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-8300000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.616226524605114},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.3148708594171055},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-1.4427262551303843},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.7109339198973512},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":4181400000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":12500000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":32500000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-9200000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":16.270240954520805},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.411792050825134},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.4372046176493374},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.587738744884038},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":4045100000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":140200000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":23400000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-19800000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":16.629693865203887},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.481103537288751},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":0.7663453394103175},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.3958363984110638},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":3966100000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":110800000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":169000000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-45700000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":16.490668999416812},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":4.90189952511872},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.17808047988003},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.3958363984110638},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":3966100000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":352500000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":214700000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-8300000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.583304587788895},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.46705760607106},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":0.4699896516040014},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.5358851674641147},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":3724500000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":94000000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":74300000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-7400000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.516423569466475},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.277208186636747},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.4237629125236972},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.5139113680154141},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":3712700000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":136600000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":52700000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-9700000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.494491670796325},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.325353562307018},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":1.4485571608279648},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.565111685154232},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":3678200000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":139900000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-65700000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-16000000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":16.35524798154556},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.032679738562091},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":1.2802768166089966},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.5705358671460365},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":3733100000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":123000000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":276000000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-41400000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":16.484666574514723},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.041369641199819},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.1749373037657234},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.5705358671460365},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":3733100000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":493500000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":199200000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-8800000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":16.66873989302152},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.979889704357922},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.1734461168470374},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.5127580166044634},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":3492700000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":116600000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-12100000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-11200000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":16.24869571474832},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.5265714388515095},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.6802792069945671},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.5455992250207584},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":3545100000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":143500000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":153200000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-10500000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.003910204936634},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.2433753447613727},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-0.07680759696959118},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.5273638489809556},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":3059900000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":51400000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-21100000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-16600000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.522315998968047},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.233479526775513},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.2113293775107805},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.5781405960359334},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":3063100000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":134100000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":319200000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-47100000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":16.346600300874766},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.722990918039486},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.2332150883123154},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.5781405960359334},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":3063100000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":445600000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":237000000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-9300000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.03136900049014},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.12008445500132},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.919089092485767},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.5847021501586183},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":2865700000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":130900000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-82100000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-11700000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":15.998068254990342},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.059240180296201},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.7881519639407597},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.5792467634366418},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":2898400000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":185700000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":161200000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-13400000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":15.532286212914483},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.655062612902238},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.702336119530939},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.647158942131448},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":2803900000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":63900000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-20600000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":16.127340087210253},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.3867086325038525},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.6983049736074225},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.6712534059945503},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":2821500000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":380000000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-55000000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.91204604745538},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.57372976106671},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.0282413350449295},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.6712534059945503},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":2821500000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":167800000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-10000000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":16.568670150987224},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.50232288037166},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.9853368176538908},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.7437570145903478},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":2758800000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-91600000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-12900000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":16.12854556427278},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.213035606517804},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.264936632468316},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6697834645669292},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":2833900000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":174800000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-21000000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":16.20062266144926},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.843877638456485},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.310073976750164},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.4610289011165127},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":3170300000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-63600000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-46200000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":16.311724783524458},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.2626959981277786},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.612333255324128},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.4787262226461082},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":3222100000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":187400000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-90100000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":16.289543988235927},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.712657925735447},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.103466859654931},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.4787262226461082},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":3222100000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":416800000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-11000000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":16.82869701928322},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.165720152725639},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.4962299868450604},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.4491612637645364},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":3003700000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-129400000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-14700000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":16.659389837908638},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.0988921028215906},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.2063526715057575},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.4121779859484778},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":3111100000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":170500000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-15700000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":16.56598888948816},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.404724664257591},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.3951782536001294},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.4095354523227384},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":3123100000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":82600000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-22100000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.547359981674493},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.646546787309586},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.954987973886153},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.4194817113140759},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":2970700000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":540500000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-63500000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.028823860685893},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.997352388335881},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.109115244245833},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.4194817113140759},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":2970700000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":350300000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-19600000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":16.99938574938575},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.242628992628993},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.7874692874692875},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.393557675004499},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":3028800000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-10900000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-17200000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":16.465811856001235},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.9305701878356505},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.6205257342549526},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.3293284283030682},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":3217300000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":41100000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-21800000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.327672124478795},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.2036001220380355},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.287399572866877},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.3649509516551375},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":3332000000},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.424615548626102},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.696316971057581},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.720385980479148},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.2073051288789087},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.72121101253087},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.6481790517326},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.047874141805979},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.886960256701786},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.9719864359921377},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.823033192737943},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.046816107915096},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.385994099509771},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.501959354779914},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.998053004100144},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.973593474056009},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.127476695855695},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.261269798294301},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.695607235142119},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-0.3400435255712731},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.983018867924528},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.060719897415521},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.2880580957504035},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.7067455581516535},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":5.825116339614046},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.815380902582254},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.885405365647353},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.087015289257938},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.539162469871254},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.3522333410355305},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.554679032745234},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.022915213709275},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.78564745508982},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.424487450489462},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.194195523103588},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.592212594714136},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.106826070188971},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.498911837399458},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.00663576388221},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.232038282635612},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.202705058040228},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.183814189802214},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.852368656936065},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.373393429346104},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-1.2568089832932656},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.2844497808058526},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.030491913746631},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":1.6171675332687054},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.342589646866337},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.254695717505634},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.8332987852908255},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.2590067405283953},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":0.9438147864316541},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.7599766724985422},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":9.257502587099},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.874608271753008},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.0089200625166774},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-2.5259515570934257},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.7250646709188207},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.259733797736036},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.4353614219407765},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.348601752609713},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-0.7776508310912911},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.964173615883216},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":8.935640764619388},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.6432710882163555},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.935550044395456},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.095013278253172},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.147128245476003},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.090301974448316},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-2.764031382015691},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.99271657479078},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.8605195413058742},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.4427925812436964},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":13.373119004074823},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-3.5310811548327243},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.597918127393345},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.365135723284847},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.953132885238468},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.75859950859951},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-0.2800832541048899},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.0449506762941116},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":188700000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":158200000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":124800000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":564300000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":140600000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":63300000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":191300000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":162100000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":557400000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":146500000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":189800000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":193300000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":174100000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":703700000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":168600000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":195800000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":103400000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":186000000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":653800000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":182900000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":237700000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":4221100000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#734"}],"scale":100,"value":76.65063609011868},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":4221100000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#735"}],"scale":100,"value":76.65063609011868},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":4232400000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#736"}],"scale":100,"value":76.44598809186277},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":4309200000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#737"}],"scale":100,"value":75.19493177387915},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":4380100000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#738"}],"scale":100,"value":73.50060500901806},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":4183800000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#739"}],"scale":100,"value":76.69104641713275},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":4183800000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#740"}],"scale":100,"value":76.69104641713275},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":4210700000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#741"}],"scale":100,"value":77.97753342674615},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":4214900000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#742"}],"scale":100,"value":77.79069491565636},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":4219500000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#743"}],"scale":100,"value":77.8386064699609},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":4277600000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#744"}],"scale":100,"value":77.55049560501216},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":4277600000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#745"}],"scale":100,"value":77.55049560501216},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":4361900000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#746"}],"scale":100,"value":79.60292533070451},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":4955100000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#747"}],"scale":100,"value":78.69669633307097},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":5169400000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#748"}],"scale":100,"value":76.04170696792664},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":5224300000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#749"}],"scale":100,"value":75.17179335030531},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":5224300000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#750"}],"scale":100,"value":75.17179335030531},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":5101000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#751"}],"scale":100,"value":77.05743971770241},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4977800000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#752"}],"scale":100,"value":78.93045120334284},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":4903200000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#753"}],"scale":100,"value":82.92951541850219},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":7564200000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#754"}],"scale":100,"value":90.67052695592396},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":7564200000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#755"}],"scale":100,"value":90.67052695592396},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":7491800000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#756"}],"scale":100,"value":88.07896633652794},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":7693100000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#757"}],"scale":100,"value":85.62088104925193},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":7483800000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#758"}],"scale":100,"value":82.28172853363264},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":7526000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#759"}],"scale":100,"value":78.69651873505182},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":7526000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#760"}],"scale":100,"value":78.69651873505182},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":7364500000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#761"}],"scale":100,"value":78.69644918188608},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":7376400000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#762"}],"scale":100,"value":78.13025324006291},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":7511500000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#763"}],"scale":100,"value":75.90361445783132},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":7687400000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#764"}],"scale":100,"value":73.43054869006426},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":7687400000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#765"}],"scale":100,"value":73.43054869006426},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":7771000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#766"}],"scale":100,"value":72.47844550250933},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":7803200000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#767"}],"scale":100,"value":72.12810129177774},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":8380000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#768"}],"scale":100,"value":71.9653937947494},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":8195500000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#769"}],"scale":100,"value":71.29278262461106},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":8195500000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#770"}],"scale":100,"value":71.29278262461106},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":8176100000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#771"}],"scale":100,"value":71.58669781436137},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8099900000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#772"}],"scale":100,"value":69.54036469586045},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":8168500000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#773"}],"scale":100,"value":68.90861235232907},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":8235900000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#774"}],"scale":100,"value":68.35682803336611},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":8235900000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#775"}],"scale":100,"value":68.35682803336611},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":8196400000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#776"}],"scale":100,"value":68.82289785759602},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":8259100000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#777"}],"scale":100,"value":70.43140293736606},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":4246500000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#778"}],"scale":100,"value":101.02437301306959},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":4246500000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#779"}],"scale":100,"value":101.02437301306959},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":4156700000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#780"}],"scale":100,"value":101.66718791348907},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":4035500000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#781"}],"scale":100,"value":100.87969272704744},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":4058700000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#782"}],"scale":100,"value":100.1798605464804},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":4058700000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#783"}],"scale":100,"value":100.1798605464804},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":3882200000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#784"}],"scale":100,"value":99.72695894080675},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3922500000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#785"}],"scale":100,"value":98.69725940089229},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3969400000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#786"}],"scale":100,"value":97.52607446969316},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3907500000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#787"}],"scale":100,"value":96.5067178502879},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3907500000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#788"}],"scale":100,"value":96.5067178502879},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3844600000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#789"}],"scale":100,"value":95.73947874941476},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3933400000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#790"}],"scale":100,"value":94.68653073676717},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":4069900000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#791"}],"scale":100,"value":83.78829946681736},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3962900000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#792"}],"scale":100,"value":82.04092962224634},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3962900000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#793"}],"scale":100,"value":82.04092962224634},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3927200000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#794"}],"scale":100,"value":80.78019963332655},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3970800000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#795"}],"scale":100,"value":78.72469023874282},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":4055700000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#796"}],"scale":100,"value":77.95694947851173},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":4102500000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#797"}],"scale":100,"value":77.17245581962217},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":4102500000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#798"}],"scale":100,"value":77.17245581962217},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":4181700000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#799"}],"scale":100,"value":76.67216682210585},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4165400000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#800"}],"scale":100,"value":76.09353243385989},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":4343500000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#801"}],"scale":100,"value":75.23425808679636},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":4357500000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#802"}],"scale":100,"value":74.80665519219735},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":4357500000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#803"}],"scale":100,"value":74.80665519219735},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":4291800000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#804"}],"scale":100,"value":75.77007316277553},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":4253900000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#805"}],"scale":100,"value":76.17715508121958},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":4231900000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#806"}],"scale":100,"value":76.5944374867081},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":4282300000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#807"}],"scale":100,"value":75.52950517245407},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":4282300000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#808"}],"scale":100,"value":75.52950517245407},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":4187800000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#809"}],"scale":100,"value":78.33468647022302},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":4145400000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#810"}],"scale":100,"value":79.51705504896994},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":4236400000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#811"}],"scale":100,"value":80.96260976300633},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":523200000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":6962550000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":7.5144882262963995},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":6962550000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#814"}],"scale":100,"value":7.513051970901466},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":592000000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":6901300000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"#816"}],"scale":100,"value":8.578093982293192},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":624100000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":7185850000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":8.685124237216197},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":678500000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":7238600000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":9.373359489404029},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":643000000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":7067200000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":9.098369934344577},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":7067200000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#823"}],"scale":100,"value":9.098369934344577},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":668900000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":7353700000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#824"},{"ref":"#825"}],"scale":100,"value":9.09610128234766},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":692500000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7626000000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#827"}],"scale":100,"value":9.080776291633883},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":710500000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":7539250000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":9.42401432503233},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":736800000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":7583550000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":9.715766362719307},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":7583550000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#832"}],"scale":100,"value":9.715766362719307},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":751800000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":7950950000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#834"}],"scale":100,"value":9.455473874191133},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":744300000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":8335700000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#836"}],"scale":100,"value":8.929064145782597},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":735800000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":8463400000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":8.69390552260321},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":788500000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":8672050000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":9.09242912575458},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":8672050000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#841"}],"scale":100,"value":9.09242912575458},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":853200000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":8637950000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":9.87734358267876},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":938200000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":8870200000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":10.576988117517079},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1011600000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":9117650000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":11.094964162914787},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":988600000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":11272050000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":8.770365638903305},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":11272050000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#850"}],"scale":100,"value":8.770365638903305},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":1006200000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":11283650000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":8.917327283281562},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":1011400000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":11322000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":8.93305069775658},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":1042600000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":11243600000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":9.27283076594685},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":1114500000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":13165450000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":8.46533920223008},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":13165450000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#859"}],"scale":100,"value":8.46533920223008},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":1094400000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":13140950000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":8.328165010901039},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1077700000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":13319500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":8.091144562483576},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1095400000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":13175450000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":8.313947531203867},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1104300000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":13208050000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":8.360810263437827},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":13208050000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#868"}],"scale":100,"value":8.360810263437827},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1090300000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":12980450000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":8.399554714975213},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1108800000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":13312300000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":8.329139217115},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1109700000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":13626000000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":8.143989431968295},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1077800000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":13981500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":7.708758001645031},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":13981500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#877"}],"scale":100,"value":7.708758001645031},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1086600000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":14105650000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":7.703296196914003},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1076700000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":14452200000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":7.450076804915515},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1051300000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":14787150000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":7.10955119816868},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1066600000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":15353300000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":6.947040701347593},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":15353300000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#886"}],"scale":100,"value":6.947040701347593},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1077100000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":15735950000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":6.844836187201916},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1080300000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":16260250000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#890"}],"scale":100,"value":6.643809289525068},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":-0.4912682122547865},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-63400000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":-1.0528238595792025},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-26000000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":-0.43587594300083826},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":17100000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":5955750000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":0.2871174914998111},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":5955750000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#895"}],"scale":100,"value":0.2871174914998111},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":32200000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":0.562799314853008},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":103800000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":5978700000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":1.7361633799989964},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":104700000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":5975050000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":1.7522865917440023},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":119000000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":5843850000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":2.0363287900955704},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":5843850000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#903"}],"scale":100,"value":2.0363287900955704},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":136400000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":5772050000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":2.3631118926551222},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":146300000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":5978000000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":2.447306791569087},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":106100000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":6011950000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":1.7648184033466678},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":132800000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":5822300000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":2.2808855606890748},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":5822300000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#912"}],"scale":100,"value":2.2808855606890748},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":155400000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":5867600000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":2.648442293271525},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":195300000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":6032900000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":3.237249084188367},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":253100000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":6073100000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":4.16755857799147},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":244900000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":6000250000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":4.081496604308154},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":6000250000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#921"}],"scale":100,"value":4.081496604308154},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":248700000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":6000550000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":4.144620076492988},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":270300000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":6148250000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":4.396372951652909},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":365600000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":6424450000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":5.690759520270218},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":403100000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":6415600000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":6.283122389176382},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":6415600000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#930"}],"scale":100,"value":6.283122389176382},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":426200000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":6403250000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":6.655995002537773},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":435500000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":6569550000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":6.629068962105472},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":410500000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":6757150000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":6.07504643229764},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":424400000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":6856850000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":6.189431006949255},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":6856850000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#939"}],"scale":100,"value":6.199639776282112},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":404800000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":6746300000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":6.000326104679602},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":428200000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":6964750000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":6.1481029469830215},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":431600000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":6937300000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":6.221440618107909},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1016750000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#946"}],"scale":100,"value":51.45807720678632},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1016750000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#947"}],"scale":100,"value":51.448241947381355},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":952100000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"#948"}],"scale":100,"value":62.17834261107027},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":959000000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#949"}],"scale":100,"value":65.07820646506778},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":983600000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#950"}],"scale":100,"value":68.98129320862138},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":980400000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#951"}],"scale":100,"value":65.58547531619747},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":980400000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#952"}],"scale":100,"value":65.58547531619747},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":962100000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#824"},{"ref":"#953"}],"scale":100,"value":69.52499740151752},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1002500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#954"}],"scale":100,"value":69.07730673316709},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1047900000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#955"}],"scale":100,"value":67.80227120908484},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":967750000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#956"}],"scale":100,"value":76.13536553862052},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":967750000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#957"}],"scale":100,"value":76.13536553862052},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":908500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#958"}],"scale":100,"value":82.75178866263072},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":995850000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#959"}],"scale":100,"value":74.74017171260732},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1086800000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#960"}],"scale":100,"value":67.70334928229666},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1128700000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#961"}],"scale":100,"value":69.85912997253477},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1128700000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#962"}],"scale":100,"value":69.85912997253477},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1030000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#963"}],"scale":100,"value":82.83495145631068},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1052200000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#964"}],"scale":100,"value":89.16555787873028},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1037750000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#965"}],"scale":100,"value":97.48012527101903},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1001400000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#966"}],"scale":100,"value":98.72178949470741},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1001400000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#967"}],"scale":100,"value":98.72178949470741},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1031700000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#968"}],"scale":100,"value":97.5283512649026},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1077500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#969"}],"scale":100,"value":93.86542923433875},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1081500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#970"}],"scale":100,"value":96.40314378178456},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1154500000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#971"}],"scale":100,"value":96.53529666522303},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1154500000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#972"}],"scale":100,"value":96.53529666522303},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1231000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#973"}],"scale":100,"value":88.90333062550772},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1359700000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#974"}],"scale":100,"value":79.26013091123042},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1568000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#975"}],"scale":100,"value":69.85969387755102},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1822900000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#976"}],"scale":100,"value":60.579296724998635},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1822900000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#977"}],"scale":100,"value":60.579296724998635},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1853800000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#978"}],"scale":100,"value":58.814327327651306},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1894050000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#979"}],"scale":100,"value":58.54122119268234},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2079650000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#980"}],"scale":100,"value":53.35994037458226},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2197600000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#981"}],"scale":100,"value":49.0444120859119},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2197600000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#982"}],"scale":100,"value":49.0444120859119},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2230900000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#983"}],"scale":100,"value":48.70679994621005},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2321050000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#984"}],"scale":100,"value":46.38848796880722},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2444500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#985"}],"scale":100,"value":43.006749846594396},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2479400000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#986"}],"scale":100,"value":43.018472211018796},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2479400000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#987"}],"scale":100,"value":43.018472211018796},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2439250000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#988"}],"scale":100,"value":44.15701547606846},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2454650000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#989"}],"scale":100,"value":44.010347707412464},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":108750000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#990"}],"scale":100,"value":-343.35632183908046},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":-44100000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#991"}],"scale":100,"value":66.21315192743764},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"equity@2011Q2"}],"scale":100,"value":91.48629148629148},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"equity@2011Q3"}],"scale":100,"value":73.23943661971832},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":-25400000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#992"}],"scale":100,"value":-67.32283464566929},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":-25400000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#993"}],"scale":100,"value":-67.32283464566929},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"equity@2012Q1"}],"scale":100,"value":303.77358490566036},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":-9100000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#994"}],"scale":100,"value":-1140.6593406593406},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":31350000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#995"}],"scale":100,"value":333.9712918660287},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":64600000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#996"}],"scale":100,"value":184.21052631578948},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":64600000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#997"}],"scale":100,"value":184.21052631578948},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":87200000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#998"}],"scale":100,"value":156.42201834862385},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":130050000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#999"}],"scale":100,"value":112.49519415609382},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":379000000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1000"}],"scale":100,"value":27.994722955145118},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":424100000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1001"}],"scale":100,"value":31.313369488328224},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":424100000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1002"}],"scale":100,"value":31.313369488328224},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":459300000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1003"}],"scale":100,"value":33.834095362508165},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":526900000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1004"}],"scale":100,"value":37.065856898842284},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":776900000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1005"}],"scale":100,"value":32.57819539194233},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":824100000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1006"}],"scale":100,"value":29.71726732192695},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":824100000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1007"}],"scale":100,"value":29.71726732192695},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":865150000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1008"}],"scale":100,"value":28.74646015141883},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":920300000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1009"}],"scale":100,"value":29.370857329131805},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":984850000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1010"}],"scale":100,"value":37.12240442707011},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1017150000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1011"}],"scale":100,"value":39.63033967458094},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1017150000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1012"}],"scale":100,"value":39.63033967458094},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1007700000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1013"}],"scale":100,"value":42.294333631040985},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1004600000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1014"}],"scale":100,"value":43.350587298427236},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1033100000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1015"}],"scale":100,"value":39.7347788210241},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1072850000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1016"}],"scale":100,"value":39.5581861397213},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1072850000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1017"}],"scale":100,"value":39.6234329123363},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":973600000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1018"}],"scale":100,"value":41.577649958915366},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":931250000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1019"}],"scale":100,"value":45.981208053691276},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":898500000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1020"}],"scale":100,"value":48.03561491374513},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":684000000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":5.266115931540494},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":139300000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":4.469470914749585},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":227100000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":6.197129291054959},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":225000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":6.067633892454549},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":259700000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":7.436147062192178},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1160200000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.485522245057675},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":350400000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.76167076167076},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":294400000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":7.564817431970594},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":440000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.18681989219974},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":322700000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":8.600517043788813},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":1407600000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":9.489715429888967},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":351500000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":9.746561668145514},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":443800000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":10.601753422039618},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":534500000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":12.222171407664861},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":462100000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":11.340433886325707},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":1791900000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":11.033527292878919},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":431300000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":10.897192955860424},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-264200000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-5.706386747013969},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-151300000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-3.0829105283533997},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":419300000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":9.24199343163834},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":435100000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":2.412879039950311},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":448300000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":10.213706370181352},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":780700000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":17.882584694321647},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":543600000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":11.428811706332521},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-519700000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-8.456181457255363},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-587200000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-9.447349368514201},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-419800000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-7.719324053472587},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-2372700000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-9.990862657745481},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-230400000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-4.514902706198198},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-202700000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-3.6028509980270518},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-111700000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-1.9846134712080077},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":595600000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":9.965532242412078},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":1638600000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":22.877167509005105},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":188800000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":8.491881437502812},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":207000000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":8.717991913746626},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":209900000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":9.249140742046347},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":801200000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":9.103304094896147},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":189600000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":8.903080390683705},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":172600000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":7.155590564238623},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":41900000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":1.6231502285581456},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":121700000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":4.908643568749249},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":525800000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":5.475714404732157},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":92500000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":3.988444291134874},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":194600000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":7.528920184160648},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":241000000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":9.186901993672091},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":112300000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":4.3175701653210385},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":640400000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":6.322939910349312},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":240600000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":9.976365219554673},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":326700000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":11.754758392400966},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":401800000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":14.027860210173525},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":336800000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":12.412928905760513},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":1305900000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":12.126924577010945},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":102900000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":3.879651623119562},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":208000000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":6.696716033483585},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":235000000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":7.195125685067816},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":368300000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":12.07501393396937},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":914200000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":7.571328005300426},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":361500000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":13.120644599303134},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":350600000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":10.579360289680139},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":207100000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":5.915283767958646},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":74000000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":2.164755441142052},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":580700000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":11.71663774666074},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":2353300000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":12.742926763232699},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1111600000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":22.97881136950903},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":999400000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":19.419399968910312},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":915500000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":17.27358490566038},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-98600000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-1.7807798587657353},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2927900000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":14.062379927764535},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-846000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-14.220638415894838},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":167500000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":3.337650692437988},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-377300000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-1.7650636227544925},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":326400000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":6.698544954542651},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":553200000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":10.200243389755514},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":220800000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":4.002465286589563},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":325000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.266872348630925},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1425400000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":6.788039259573209},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":480700000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":9.245831009213124},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2008-12-31","value":262200000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3982e+10 but the year reports 1.3673e+10 (2.21% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.7790e+8 ≠ revenue − cost 8.8820e+8 (34.94% apart) — check whether revenue includes a component outside the cost base."},{"metric":"operatingExpenses","periodKey":"FY2009","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 52 of 82 period(s), by up to 29.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}