{"schemaVersion":2,"ticker":"CECO","company":{"ticker":"CECO","name":"CECO ENVIRONMENTAL CORP","exchange":"Nasdaq","cik":3197,"sic":"3564","sicDescription":"Industrial & Commercial Fans & Blowers & Air Purifing Equip","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:35.524Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"totalAssets":[74791000,79345000,94104000,349210000,412107000,598819000,498634000,438549000,392582000,408637000,419314000,416197000,504721000,600291000,759699000,893769000],"currentLiabilities":[26497000,23609000,27540000,59333000,77839000,148173000,146358000,107851000,103886000,115188000,109356000,116685000,146700000,203106000,244662000,305830000],"totalLiabilities":[39617000,36355000,32110000,178804000,230883000,353798000,308552000,251980000,214022000,215620000,215703000,210240000,286573000,362800000,507806000,570587000],"totalDebt":[null,null,null,89082000,111856000,177328000,123193000,114833000,74456000,65501000,72616000,63780000,111204000,137283000,218880000,212438000],"equity":[35174000,42990000,61994000,170406000,181224000,245021000,190082000,186569000,178560000,193017000,203611000,205957000,218148000,237491000,251893000,323182000],"operatingCashFlow":[2938000,8738000,16829000,24181000,17665000,12637000,69599000,6570000,21952000,10227000,4421000,13298000,29649000,44647000,24828000,5861000],"cash":[5792000,12724000,22294000,21961000,18162000,34194000,45824000,29902000,43676000,35602000,35992000,29902000,45522000,54779000,37832000,33144000],"currentAssets":[48452000,53470000,64321000,124436000,142967000,228456000,212978000,173942000,160865000,179498000,183485000,189011000,240658000,281437000,330971000,410182000],"revenue":[140602000,139192000,135052000,197317000,263217000,367422000,417011000,345051000,337339000,341869000,316011000,324140000,422627000,544845000,557933000,774381000],"costOfRevenue":[107949000,101024000,92609000,135762000,178394000,258251000,282152000,231857000,225802000,227770000,210883000,223218000,294402000,373829000,361786000,505155000],"grossProfit":[32653000,38168000,42443000,61555000,84823000,109171000,134859000,113194000,111537000,114099000,105128000,100922000,128225000,171016000,196147000,269226000],"operatingExpenses":[28013000,25800000,25729000,41798000,59040000,79629000,95643000,102370000,97062000,95575000,86657000,89129000,100548000,135243000,157052000,217447000],"pretaxIncome":[3676000,11683000,15363000,6455000,16214000,-3096000,-32964000,1409000,2497000,13344000,11844000,4674000,23689000,21525000,17691000,82845000],"interestExpense":[1225000,1137000,1168000,1499000,3138000,5964000,7712000,6721000,7140000,5397000,3535000,2952000,5419000,13416000,13020000,20913000],"operatingIncome":[5036000,12368000,16683000,6972000,21663000,4949000,-25562000,8024000,10002000,17990000,13346000,9857000,22161000,34569000,35403000,105859000],"netIncome":[2105000,8272000,10850000,6557000,13077000,-5602000,-38218000,-3029000,-7121000,17707000,8211000,1426000,17417000,12911000,12957000,50051000],"dilutedEps":[0.15,0.51,0.65,0.32,0.5,-0.19,-1.12,-0.09,-0.21,-0.5,0.23,0.04,0.5,0.37,0.36,1.37],"dilutedShares":[17102357,17115284,17246058,20719951,26196901,28791662,33979549,34445256,34714395,35484273,35520670,35594779,35005159,35334090,36381910,36603956],"capex":[654000,913000,273000,1377000,1151000,763000,1076000,1028000,3090000,5655000,3945000,2616000,3376000,8384000,17368000,11343000],"sharesOutstanding":[14318739,14516342,16958623,25586599,26266949,34055749,34300209,34707924,34953825,35275465,35504757,35028197,34381668,34835293,34978009,35644537],"depreciationAndAmortization":[1758000,1399000,1250000,6647000,11268000,16520000,18903000,16088000,13272000,10609000,9921000,9853000,10614000,12507000,14523000,24882000],"ebitda":[6659000,14219000,17781000,14601000,30620000,19388000,-6349000,24218000,22909000,29350000,25300000,17479000,39722000,47448000,45234000,128640000],"debtToCapital":[null,null,null,34.32991120976693,38.16568854920158,41.98612995413746,39.32423589498045,38.09961446838442,29.427387991273278,25.33711385667536,26.288523569383155,23.64525445155837,33.7644829847701,36.630876208061395,46.493745393214994,39.6620738583324],"grossMargin":[23.22370947781682,27.42111615610093,31.42715398513165,31.195994263038664,32.22550215221661,29.712700926999474,32.33943469117121,32.80500563684788,33.063772644135426,33.37506471777201,33.2671963950622,31.13531190226445,30.339992475634542,31.38800943387569,35.156013356442436,34.76660713524738],"operatingMargin":[3.581741369255061,8.885568136099776,12.353019577644167,3.533400568628146,8.230091521444285,1.3469525504732978,-6.129814321444758,2.325453338781803,2.964969956038288,5.262249575129655,4.223270708931018,3.0409699512556303,5.24363090857896,6.344740247226276,6.345385557047173,13.67014428298215],"netMargin":[1.4971337534316724,5.942870279901144,8.033942481414567,3.3230791062098044,4.968144154822827,-1.5246773464844239,-9.164746253695947,-0.8778412466562915,-2.1109329191110424,5.179469328894986,2.5983272734176976,0.43993336212747575,4.121128086941913,2.3696647670438384,2.3223218558500753,6.463355893287671],"currentRatio":[1.8285843680416651,2.264814265746114,2.3355482933914304,2.097247737346839,1.8367013964722054,1.541819359802393,1.4551852307355935,1.6127991395536434,1.5484762143118418,1.5583046845157482,1.677868612604704,1.6198397394695119,1.6404771642808453,1.3856656130296496,1.352768308932323,1.3412091684922995],"netDebt":[null,null,null,67121000,93694000,143134000,77369000,84931000,30780000,29899000,36624000,33878000,65682000,82504000,181048000,179294000],"ebit":[4901000,12820000,16531000,7954000,19352000,2868000,-25252000,8130000,9637000,18741000,15379000,7626000,29108000,34941000,30711000,103758000],"freeCashFlow":[2284000,7825000,16556000,22804000,16514000,11874000,68523000,5542000,18862000,4572000,476000,10682000,26273000,36263000,7460000,-5482000],"totalCosts":[135566000,126824000,118369000,190345000,241554000,362473000,442573000,337027000,327337000,323879000,302665000,314283000,400466000,510276000,522530000,668522000],"capexOutflow":[-654000,-913000,-273000,-1377000,-1151000,-763000,-1076000,-1028000,-3090000,-5655000,-3945000,-2616000,-3376000,-8384000,-17368000,-11343000],"fcfMargin":[1.6244434645310877,5.621731133973217,12.258981725557563,11.55703766021174,6.273910879616438,3.2317063213416723,16.43194064425159,1.6061393822942118,5.591408049469525,1.3373543667311163,0.15062766802421435,3.2954896032578516,6.21659288213957,6.65565436041443,1.3370781079448608,-0.7079202614733574],"returnOnAssets":[2.814509767217981,10.733378315254061,12.510882161326961,2.9581741158636996,3.4353626675878774,-1.1082908145601162,-6.964854075755408,-0.6464052378244164,-1.7135686191466808,4.420015002140489,1.9834507114551463,0.341347989434011,3.7825300406768028,2.3368072020937327,1.9054551871704941,6.054063338389374],"revenueGrowth":[null,-1.0028306851965096,-2.97430886832577,46.104463465924226,33.39803463462347,39.58900830873387,13.496469999074634,-17.256139526295467,-2.23503192281721,1.3428628175218504,-7.563715926275849,2.572378809598397,30.384093293021543,28.918644573110576,2.4021510704879345,38.7946222933578],"returnOnEquity":[6.289777990259061,21.165754055575455,20.66981635296807,5.642857142857142,7.437931917071921,-2.628535232084834,-17.567334631110334,-1.6083854815200276,-3.900539261466495,9.530729835269675,4.140403602367962,0.6963434643331511,8.21353202626708,5.667205836199272,5.295228286989357,17.40677302960483]}},"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":{"totalAssets":[null,null,74791000,null,73059000,74297000,79345000,78649000,77946000,84455000,94104000,114095000,117560000,353636000,349210000,335807000,333626000,350552000,412107000,417428000,416741000,646820000,598819000,581898000,591702000,561958000,498634000,482304000,458360000,455543000,438549000,422119000,421401000,405219000,392582000,396669000,391726000,389640000,408637000,445257000,418392000,422090000,419314000,413657000,410702000,418676000,416197000,458393000,481729000,486229000,504721000,567568000,582618000,600057000,600291000,589020000,598133000,621512000,759699000,957095000,876582000,891884000,893769000,1027375000,3733571000],"currentLiabilities":[null,null,26497000,null,21308000,20969000,23609000,20962000,18845000,22133000,27540000,35562000,33794000,54589000,59333000,49027000,45664000,55744000,77839000,83874000,83757000,148635000,148173000,142649000,160385000,144682000,146358000,131952000,118501000,114562000,107851000,103955000,109604000,111155000,103886000,103934000,99599000,103777000,115188000,108413000,106099000,110035000,109356000,106062000,104920000,118409000,116685000,132590000,144024000,139827000,146700000,171553000,188220000,203298000,203106000,196310000,207323000,213159000,244662000,278754000,285035000,298290000,305830000,405793000,652286000],"totalLiabilities":[null,null,39617000,null,34230000,33281000,36355000,33522000,31170000,34090000,32110000,43889000,44472000,185213000,178804000,163939000,158023000,172688000,230883000,238096000,236185000,396196000,353798000,335329000,344719000,317494000,308552000,292942000,263742000,258476000,251980000,227546000,230174000,227814000,214022000,219279000,209157000,205466000,215620000,250651000,219350000,220494000,215703000,208006000,203869000,216149000,210240000,245171000,271268000,280809000,286573000,345386000,355470000,369915000,362800000,352868000,358321000,375631000,507806000,667044000,573363000,578317000,570587000,710175000,1652433000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,null,2711000,null,91621000,89082000,82173000,79183000,84310000,111856000,112905000,111690000,194283000,177328000,170630000,152529000,133447000,123193000,119417000,114787000,116932000,114833000,84704000,80895000,79175000,74456000,74725000,75039000,67495000,65501000,107981000,77960000,76438000,72616000,69392000,67470000,65932000,63780000,84704000,96071000,110337000,111204000,145269000,141635000,139999000,137283000,135650000,130826000,133398000,218880000,339710000,238734000,220908000,212438000,253247000,727706000],"equity":[null,null,35174000,null,38829000,41016000,42990000,45127000,46776000,50365000,61994000,70206000,73088000,168423000,170406000,171868000,175603000,177864000,181224000,179332000,180556000,250624000,245021000,246569000,246983000,244464000,190082000,189362000,194618000,197067000,186569000,194573000,191227000,177408000,178560000,177389000,182569000,184174000,193017000,194606000,199041000,201596000,203611000,205651000,206833000,202527000,205957000,213222000,210461000,205420000,218148000,222182000,227148000,230142000,237491000,236152000,239812000,245881000,251893000,290051000,303220000,313567000,323182000,317200000,2081138000],"operatingCashFlow":[null,1661000,1213000,797000,1623000,2459000,3859000,7668000,890000,5248000,3023000,8129000,-14000,2258000,13808000,875000,896000,4526000,11368000,1510000,195000,-10571000,21503000,9388000,34682000,8809000,16720000,4653000,-2978000,-2764000,7659000,3248000,6587000,-6193000,18310000,-13741000,2444000,10664000,10860000,7001000,-4893000,7007000,-4694000,9908000,-5799000,6123000,3066000,-202000,-18489000,38387000,9953000,-12021000,11410000,30102000,15156000,1224000,6667000,15109000,1828000,-11696000,-7667000,15263000,9961000,-13100000,-19326000],"cash":[2295000,4185000,5792000,6696000,8439000,9918000,12724000,19860000,19779000,24455000,22294000,6926000,5066000,13586000,21961000,19227000,17788000,18039000,18162000,18990000,17089000,30763000,34194000,33390000,56606000,41814000,45824000,44999000,27166000,24567000,29902000,33089000,35556000,30718000,43676000,28167000,28828000,28963000,35602000,82528000,41513000,44537000,35992000,40864000,32229000,31925000,29902000,28382000,34416000,35188000,45522000,41233000,47617000,47583000,54779000,46557000,36523000,38700000,37832000,146471000,36823000,32787000,33144000,45411000,61066000],"currentAssets":[null,null,48452000,null,47336000,48532000,53470000,53131000,52774000,59484000,64321000,58361000,59824000,122494000,124436000,114387000,114382000,125493000,142967000,151021000,152017000,244709000,228456000,216059000,233656000,213355000,212978000,200759000,179115000,179943000,173942000,177842000,181282000,170361000,160865000,164958000,160514000,158285000,179498000,218318000,180096000,184090000,183485000,181496000,180225000,189708000,189011000,211838000,218714000,222694000,240658000,275452000,291038000,285385000,281437000,271609000,281370000,276266000,330971000,476101000,382999000,395480000,410182000,539233000,979633000],"revenue":[34776000,33860000,36945000,35956000,32537000,32947000,37752000,33026000,35828000,33102000,34332000,57170000,47568000,63300000,76106000,57170000,66641000,63300000,76106000,80985000,86961000,98230000,101246000,103175000,112258000,101596000,99982000,92651000,93870000,84987000,73543000,74139000,81089000,88256000,93854000,86011000,81179000,85266000,89413000,80486000,75170000,77425000,82930000,71892000,78680000,79979000,93589000,92436000,105375000,108414000,116402000,112563000,129181000,149390000,153711000,126332000,137522000,135513000,158566000,176697000,185391000,197599000,214694000,205919000,284961000],"costOfRevenue":[26377000,26132000,28436000,27483000,23839000,23249000,26453000,22842000,24045000,22574000,23148000,23177000,30136000,35242000,47207000,37441000,45192000,42242000,53519000,60010000,60333000,67435000,70473000,71589000,78328000,67920000,64315000,60722000,65384000,57854000,47897000,48578000,53937000,59582000,64077000,57579000,54333000,56489000,59370000,52207000,49354000,52615000,56707000,47485000,53426000,57254000,65054000,66008000,73700000,75988000,78706000,77670000,89364000,106269000,100526000,81200000,88475000,90247000,101865000,114535000,118283000,133020000,139317000,142000000,198493000],"grossProfit":[8399000,7728000,8509000,8473000,8698000,9698000,11299000,10184000,10547000,10528000,11184000,19729000,21449000,21058000,22587000,19729000,21449000,21058000,22587000,20975000,26628000,30795000,30773000,31586000,33930000,33676000,35667000,31929000,28486000,27133000,25646000,25561000,27525000,28674000,29777000,28432000,26846000,28777000,30044000,28279000,25816000,24810000,26223000,24407000,25254000,22725000,28535000,26428000,31675000,32426000,37696000,34893000,39817000,43121000,53185000,45132000,49047000,45266000,56701000,62162000,67108000,64579000,75377000,63919000,86468000],"operatingExpenses":[7029000,6766000,6849000,6058000,5853000,6388000,7501000,6437000,6262000,6277000,6753000,6751000,8700000,10746000,15623000,13517000,13485000,14738000,17296000,16283000,17043000,21354000,24958000,24880000,23831000,23049000,23895000,26146000,24376000,24858000,25119000,24240000,24405000,24516000,23560000,23512000,24875000,24752000,22555000,24040000,20737000,21760000,20082000,21139000,22490000,23026000,22551000,20156000,24488000,27166000,28730000,28883000,30151000,32556000,40089000,37204000,39718000,36895000,43067000,56651000,48978000,54082000,57655000,51764000,74196000],"pretaxIncome":[1094000,1161000,1151000,2098000,2921000,3117000,3547000,3411000,4020000,3891000,4041000,3372000,3094000,-3720000,3709000,4644000,6321000,3019000,2230000,283000,3876000,-4187000,null,4485000,6182000,8600000,-52231000,-470000,7970000,3925000,-10016000,9874000,415000,-11578000,3786000,2706000,1366000,2670000,6603000,4191000,3822000,-44000,3875000,1849000,581000,-1133000,3378000,3922000,6584000,2480000,10701000,2479000,4974000,4297000,9776000,2760000,5324000,4141000,5466000,55059000,14617000,2290000,10879000,-3747000,-44578000],"interestExpense":[308000,341000,283000,290000,284000,296000,267000,271000,266000,291000,340000,97000,154000,456000,792000,742000,746000,767000,883000,960000,1174000,1711000,2119000,2102000,1980000,1913000,1717000,1711000,1645000,1595000,1770000,1920000,1793000,1729000,1698000,1544000,1460000,1316000,1078000,1023000,944000,772000,796000,725000,704000,722000,800000,822000,1098000,1569000,1930000,2408000,3750000,3340000,3918000,3413000,3254000,2648000,3705000,6217000,4898000,5054000,4744000,4230000,9102000],"operatingIncome":[1370000,1570000,1448000,2415000,2845000,3310000,3798000,3747000,4285000,4251000,4400000,3338000,3307000,-3356000,3683000,5492000,7188000,5245000,3738000,2979000,4488000,-2194000,-324000,5807000,8561000,10499000,-50429000,1350000,9255000,5630000,-8211000,12150000,2581000,-10441000,5730000,4890000,2018000,4059000,7025000,4239000,4395000,1018000,3695000,3054000,2145000,-596000,5254000,5202000,5746000,2773000,8438000,5461000,8603000,7853000,12652000,7686000,9257000,7187000,11274000,61870000,18061000,9400000,16528000,1875000,-33178000],"netIncome":[582000,683000,743000,1258000,1953000,2319000,2742000,2045000,2485000,3268000,3052000,3021000,4493000,3703000,1860000,3021000,4493000,3703000,1860000,198000,2104000,-4825000,-3211000,3055000,4037000,5826000,-51172000,38000,5486000,3036000,-11589000,5763000,-901000,-12915000,931000,1864000,5515000,1931000,8397000,3412000,3258000,-239000,1780000,1181000,293000,-1249000,1202000,2792000,4385000,1943000,8295000,1978000,3724000,3330000,3879000,1508000,4485000,2086000,4878000,35984000,9510000,1499000,3058000,-398000,-34768000],"dilutedEps":[0.04,0.05,0.0503449863637984,0.08,0.12,0.14,0.1701542056033701,0.12,0.15,0.19,0.17981189299273267,0.12,0.17,0.14,0.07,0.12,0.17,0.14,0.07,0.01,0.08,-0.17,-0.09,0.09,0.12,0.17,-1.49,0,0.16,0.09,-0.34,0.17,-0.03,-0.37,0.03,0.05,0.15,0.05,0.24,0.1,0.09,-0.01,0.050041313471025486,0.03,0.01,-0.04,0.030307155652169095,0.08,0.13,0.06,0.24039368517942153,0.06,0.11,0.09,0.10976807057647814,0.04,0.12,0.06,0.13967603557700486,0.98,0.26,0.04,0.08156567179336502,-0.01,-0.8],"dilutedShares":[17111818,17128215,25218533,17093235,17141633,17157305,17068835,17128134,17211339,17258552,17386221,17774051,18355496,19965010,26234023,26115512,26107648,26129427,26471359,26660595,26627051,28617589,33968432,34116534,34161543,34354687,33284995,34563139,34806808,34621883,33785865,34641390,34669810,34779125,34813794,35360042,35582727,35624590,35369388,35394865,35410182,35358913,35668027,35774208,35819269,35472298,35189455,35199201,35041152,34871313,34915513,35198668,35143782,35301429,35688831,36177323,36302664,36488788,36559570,36689320,36558493,36396693,36768434,35690813,43310506],"capex":[null,87000,254000,160000,96000,398000,259000,73000,59000,102000,39000,53000,183000,297000,844000,415000,296000,90000,350000,119000,222000,185000,237000,212000,340000,259000,265000,410000,231000,165000,222000,466000,125000,1306000,1193000,423000,778000,2545000,1909000,976000,1016000,883000,1070000,492000,505000,743000,876000,665000,767000,935000,1009000,2513000,1406000,1592000,2873000,3116000,4117000,4004000,6131000,3385000,1047000,4241000,2670000,2589000,4897000],"sharesOutstanding":[null,null,14318739,null,14341997,14470597,14516342,14577031,14585261,14711582,16958623,17734002,17795334,25579125,25586599,25620998,25659802,25727649,26266949,26273591,26294527,33910104,34055749,33935936,33961939,34010665,34300209,34461259,34488795,34561396,34707924,34740933,34892193,34950463,34953825,35180060,null,34953825,35275465,35337859,35493617,35504757,35504757,35567511,35749488,35809061,35028197,35076119,34534180,34329751,34381668,34556620,34738126,34811077,34835293,34908330,34923701,34979018,34978009,35250489,35307944,35641031,35644537,35840781,58444845],"depreciationAndAmortization":[null,437000,436000,377000,369000,340000,313000,318000,292000,300000,340000,414000,899000,1888000,3446000,2770000,2619000,2714000,3165000,3452000,3491000,4274000,5303000,5195000,5132000,4689000,3886000,4138000,4030000,3937000,3983000,3497000,3459000,3937000,3175000,2771000,2749000,2633000,2456000,2196000,2452000,2576000,2697000,2435000,2471000,2467000,2480000,2288000,2379000,2941000,3005000,2885000,2765000,3119000,3738000,3512000,3461000,3563000,3987000,5115000,5042000,8569000,6156000,6104000,null],"ebitda":[null,1939000,1870000,2765000,3574000,3753000,4127000,4000000,4578000,4482000,4721000,3883000,4147000,-1376000,7947000,8156000,9686000,6500000,6278000,4695000,8541000,1798000,null,11782000,13294000,15202000,-46628000,5379000,13645000,9457000,-4263000,15291000,5667000,-5912000,8659000,7021000,5575000,6619000,10137000,7410000,7218000,3304000,7368000,5009000,3756000,2056000,6658000,7032000,10061000,6990000,15636000,7772000,11489000,10756000,17432000,9685000,12039000,10352000,13158000,66391000,24557000,15913000,21779000,6587000,null],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,3.7179258609103503,null,35.232883665841165,34.32991120976693,32.346353541357495,31.078238207750818,32.15803245173053,38.16568854920158,38.63473824327515,38.21780280996147,43.66822729244539,41.98612995413746,40.89894750466804,38.17882817036785,35.311753296411055,39.32423589498045,38.673938318344184,37.099271181784395,37.239609043340906,38.09961446838442,30.329744304042222,29.72747517657521,30.85746132830312,29.427387991273278,29.639369491579203,29.12914195211329,26.818956645435076,25.33711385667536,35.685934954244566,28.144302728148997,27.492321083033012,26.288523569383155,25.22950956759489,24.596887383659677,24.559429931572417,23.64525445155837,28.4312211757282,31.34126290240497,34.94364337132668,33.7644829847701,39.534250825280104,38.40605450902021,37.823153879197385,36.630876208061395,36.484472918381286,35.297514016371764,35.17147007875469,46.493745393214994,53.94268619365125,44.05060208061939,41.33177417091539,39.6620738583324,44.394483624245545,25.907668777618127],"grossMargin":[24.15171382562687,22.823390431187242,23.031533360400598,23.564912671042386,26.73264283738513,29.435153428233225,29.929540156812884,30.83631078544177,29.437869822485208,31.804724790042897,32.57602236980077,34.50935805492391,45.09123780692903,33.26698262243286,29.67834336320395,34.50935805492391,32.18589156825378,33.26698262243286,29.67834336320395,25.899857998394765,30.620623037913546,31.349893108011813,30.394287181715825,30.61400533074873,30.225017370699636,33.14697429032639,35.67342121581885,34.461581634305084,30.346223500585918,31.926059279654535,34.872115633031015,34.477130794858304,33.94418478461937,32.4895757795504,31.726937583906917,33.056236992942765,33.07012897424211,33.74967747988647,33.6013778757004,35.13530303406804,34.343488093654386,32.043913464643204,31.62064391655613,33.949535414232464,32.09710218607016,28.41370859850711,30.489694301680753,28.590592409883598,30.059311981020166,29.909421292453004,32.384323293414205,30.99864076117374,30.822644196902022,28.86471651382288,34.60064666809792,35.724915302536175,35.66483908029261,33.4034373085977,35.75861155607129,35.1799973966734,36.19808944339261,32.68184555589856,35.10903891119454,31.040846157955315,30.343801432476724],"operatingMargin":[3.9394985047158957,4.636739515652687,3.9193395588036273,6.7165424407609295,8.74389156959769,10.046438218957721,10.060394151303242,11.345606491854902,11.959919615942837,12.842124342940004,12.816031690551089,5.83872660486269,6.952152707702658,-5.3017377567140604,4.839303077286941,9.606436942452335,10.78615266877748,8.285939968404424,4.91157070401808,3.6784589738840525,5.160934211888088,-2.233533543723913,-0.32001264247476446,5.628301429609886,7.626182543783071,10.334068270404346,-50.438078854193755,1.4570808733850686,9.859379993608181,6.624542577100027,-11.164896727084834,16.3881357989722,3.1829224679056343,-11.830357142857142,6.10522726788416,5.685319319621908,2.485864570886559,4.7603968756597,7.856799346851129,5.266754466615312,5.8467473726220565,1.314820794317081,4.455564934281925,4.248038724753797,2.726232841891205,-0.7451956138486353,5.613907617348192,5.627677528235752,5.452906287069989,2.557787739590828,7.249016339925431,4.851505379209865,6.659648090663488,5.256710623201018,8.231030960698973,6.083969223949593,6.731286630502756,5.303550212894704,7.109973134215405,35.01474275171621,9.742112616038536,4.757109094681653,7.69839865110343,0.9105522074213647,-11.642996760960271],"netMargin":[1.673567977915804,2.017129356172475,2.011097577480038,3.4987206585827124,6.002397270799397,7.038577108689714,7.263191354100446,6.192091079755344,6.935916043318076,9.872515255875777,8.889665618082256,5.2842399860066465,9.445425496131854,5.849921011058452,2.4439597403621267,5.2842399860066465,6.742095706847135,5.849921011058452,2.4439597403621267,0.24448972031857752,2.4194753970170537,-4.911941362109335,-3.1714833178594715,2.960988611582263,3.596180227689786,5.734477735343911,-51.18121261827129,0.041014128287876005,5.844252689890274,3.572311059338487,-15.758127897964455,7.773236757981629,-1.1111248134765506,-14.633565989847716,0.9919662454450531,2.1671646649847114,6.793628894172138,2.2646775971665143,9.391251831389171,4.239246577044455,4.334175868032459,-0.30868582499192765,2.1463885204389244,1.6427418906136984,0.37239450940518554,-1.56165993573313,1.2843389714603213,3.02046821584664,4.161328588374852,1.7922039588982974,7.126166217075308,1.7572381688476677,2.8827768789527872,2.2290648637793695,2.52356695356871,1.193680144381471,3.261296374398278,1.5393357094891265,3.076321531728113,20.364805288148638,5.129698852695115,0.7586070779710423,1.4243527997987833,-0.19327988189530834,-12.200967851741115],"currentRatio":[null,null,1.8285843680416651,null,2.2215130467430075,2.3144642090705325,2.264814265746114,2.5346340997996375,2.800424515786681,2.68757059594271,2.3355482933914304,1.6411056745964794,1.7702550748653607,2.243931927677737,2.097247737346839,2.333142962041324,2.5048615977575333,2.2512378013777266,1.8367013964722054,1.8005699024727568,1.8149766586673353,1.646375349009318,1.541819359802393,1.51461980105013,1.4568444679988777,1.4746478483847334,1.4551852307355935,1.521454771432036,1.5115062320149197,1.5707040729037551,1.6127991395536434,1.710759463229282,1.6539724827561038,1.5326436057757187,1.5484762143118418,1.587141840013855,1.6116025261297804,1.52524162386656,1.5583046845157482,2.013762187191573,1.6974335290624794,1.6730131321852137,1.677868612604704,1.7112255096075881,1.7177373236751812,1.6021417290915387,1.6198397394695119,1.5976921336450713,1.5185941232016886,1.59263947592382,1.6404771642808453,1.605637907818575,1.5462650090319838,1.4037767218565849,1.3856656130296496,1.383571901584229,1.3571576718453813,1.2960559957590343,1.352768308932323,1.7079611413647875,1.3436911256512358,1.3258238626839653,1.3412091684922995,1.32883760932298,1.501845816099073],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,-4215000,null,78035000,67121000,62946000,61395000,66271000,93694000,93915000,94601000,163520000,143134000,137240000,95923000,91633000,77369000,74418000,87621000,92365000,84931000,51615000,45339000,48457000,30780000,46558000,46211000,38532000,29899000,25453000,36447000,31901000,36624000,28528000,35241000,34007000,33878000,56322000,61655000,75149000,65682000,104036000,94018000,92416000,82504000,89093000,94303000,94698000,181048000,193239000,201911000,188121000,179294000,207836000,666640000],"ebit":[1402000,1502000,1434000,2388000,3205000,3413000,3814000,3682000,4286000,4182000,4381000,3469000,3248000,-3264000,4501000,5386000,7067000,3786000,3113000,1243000,5050000,-2476000,null,6587000,8162000,10513000,-50514000,1241000,9615000,5520000,-8246000,11794000,2208000,-9849000,5484000,4250000,2826000,3986000,7681000,5214000,4766000,728000,4671000,2574000,1285000,-411000,4178000,4744000,7682000,4049000,12631000,4887000,8724000,7637000,13694000,6173000,8578000,6789000,9171000,61276000,19515000,7344000,15623000,483000,-35476000],"freeCashFlow":[null,1574000,959000,637000,1527000,2061000,3600000,7595000,831000,5146000,2984000,8076000,-197000,1961000,12964000,460000,600000,4436000,11018000,1391000,-27000,-10756000,21266000,9176000,34342000,8550000,16455000,4243000,-3209000,-2929000,7437000,2782000,6462000,-7499000,17117000,-14164000,1666000,8119000,8951000,6025000,-5909000,6124000,-5764000,9416000,-6304000,5380000,2190000,-867000,-19256000,37452000,8944000,-14534000,10004000,28510000,12283000,-1892000,2550000,11105000,-4303000,-15081000,-8714000,11022000,7291000,-15689000,-24223000],"totalCosts":[33406000,32290000,35497000,33541000,29692000,29637000,33954000,29279000,31543000,28851000,29932000,53832000,44261000,66656000,72423000,51678000,59453000,58055000,72368000,78006000,82473000,100424000,101570000,97368000,103697000,91097000,150411000,91301000,84615000,79357000,81754000,61989000,78508000,98697000,88124000,81121000,79161000,81207000,82388000,76247000,70775000,76407000,79235000,68838000,76535000,80575000,88335000,87234000,99629000,105641000,107964000,107102000,120578000,141537000,141059000,118646000,128265000,128326000,147292000,114827000,167330000,188199000,198166000,204044000,318139000],"capexOutflow":[null,-87000,-254000,-160000,-96000,-398000,-259000,-73000,-59000,-102000,-39000,-53000,-183000,-297000,-844000,-415000,-296000,-90000,-350000,-119000,-222000,-185000,-237000,-212000,-340000,-259000,-265000,-410000,-231000,-165000,-222000,-466000,-125000,-1306000,-1193000,-423000,-778000,-2545000,-1909000,-976000,-1016000,-883000,-1070000,-492000,-505000,-743000,-876000,-665000,-767000,-935000,-1009000,-2513000,-1406000,-1592000,-2873000,-3116000,-4117000,-4004000,-6131000,-3385000,-1047000,-4241000,-2670000,-2589000,-4897000],"fcfMargin":[null,4.648552864737153,2.59575043984301,1.7716097452441872,4.693118603436088,6.2555012595987485,9.535918626827717,22.997032640949556,2.3194149826950987,15.54588846595372,8.691599673773739,14.126290012244183,-0.41414396232761524,3.0979462875197474,17.034136598954092,0.8046178065418926,0.9003466334538798,7.007898894154819,14.477176569521458,1.7176020250663702,-0.03104840100734812,-10.949811666496997,21.004286589099816,8.893627332202568,30.59202907587878,8.415685656915626,16.45796243323798,4.579551219090997,-3.4185575796314054,-3.44640945085719,10.112451219014726,3.7524110117482032,7.969021692214727,-8.49687273386512,18.237901421356575,-16.467661113113436,2.052254893506942,9.521966551732227,10.01084853432946,7.485773923415253,-7.860848742849541,7.909589925734582,-6.950440130230315,13.097423913648251,-8.012201321809863,6.726765776016204,2.340018591928539,-0.9379462547059587,-18.273784104389087,34.5453539210803,7.683716774625865,-12.9118804580546,7.744172904684126,19.08427605596091,7.990970067204038,-1.4976411360542063,1.854248774741496,8.194785740113494,-2.7136965049253936,-8.53494965958675,-4.7003360465179,5.577963451232041,3.3959961619793755,-7.619015243858023,-8.50046146665684],"returnOnAssets":[null,null,null,null,6.346925087942622,8.443140369059316,10.733378315254061,11.518264695037445,12.702890632760505,13.278572868373312,12.510882161326961,12.271199103474038,14.15199533518153,6.514171713182877,5.899655774462345,5.813266000151144,5.796722416032413,3.7140649940072823,3.4353626675878774,2.7226562759298227,2.0963075401770066,-0.1329493909995468,-1.1344054856636392,-0.5757880811667063,-0.18721930738772544,1.6060848228541553,-6.971414721177125,-7.756234248761043,-7.584694998961966,-8.375814864064015,-0.6464052378244164,0.5961812116675493,-0.8390915259939915,-4.563863181692501,-1.7138092550993764,-2.6920277287893812,-1.1326643931390792,2.576809220251642,4.420015002140489,4.57403619795564,4.196425705884821,3.653431559755091,1.9834507114551463,1.3924560549717433,0.7272999201538064,0.4769460230313785,0.3415873639006548,0.6967490396192879,1.5978826374251902,2.2813444505224307,3.782095691473074,3.236185391062623,2.995263762663868,3.190135931053148,2.3368072020937327,2.1513278712903814,2.2362039075131,1.9578099968155707,1.9054551871704941,6.135766097605934,7.114323784595668,6.85491437799492,6.054063338389374,1.3775970410235479,-1.3278951913309602],"revenueGrowth":[null,null,null,null,-6.438348286174378,-2.6963969285292433,2.1843280552172217,-8.148848592724445,10.114638718996826,0.47045254499651357,-9.059122695486332,73.10603766729244,32.76766774589706,91.22711618633315,121.67656996388207,0,40.09628321560712,0,0,41.6564631799895,30.491739319638068,55.181674565560826,33.032875200378406,27.400135827622396,29.09005186232909,3.4266517357222748,-1.2484443829879677,-10.200145384056214,-16.38012435639331,-16.34808457025867,-26.44375987677782,-19.980356391188437,-13.615638649195693,3.846470636685617,27.617856220170523,16.013164461349618,0.1109891600586943,-3.3878716461203773,-4.731817503782477,-6.423596981781399,-7.402160657312851,-9.195928036966672,-7.250623511122544,-10.67763337723331,4.669415990421721,3.2986761381982532,12.853008561437363,28.57619762977801,33.928571428571416,35.553082684204604,24.375727916742363,21.77398416201479,22.591696322657185,37.79585662368328,32.05185477912751,12.232261044925963,6.456831887042203,-9.289109043443332,3.1585247640051772,39.86717537915967,34.80824886200027,45.81553061329908,35.397247833709635,16.537915188146933,53.708108807870936],"returnOnEquity":[null,null,null,null,11.942105127610807,15.294031597425395,21.165754055575455,20.07445653378244,22.407569651305415,23.068252700233092,20.66981635296807,20.507573721311335,23.08282720416472,13.043676984112473,11.253872633390706,10.804134272990904,10.516665259297682,7.552694730093824,7.437931917071921,5.839407744874715,4.416566758105228,-0.3094602415936969,-2.6904714424802636,-1.351018194369114,-0.44159714084563045,3.921323077917461,-17.583882437032152,-18.93464791446353,-18.035285246183772,-19.301928969879807,-1.6083854815200276,1.4044043913683306,-1.9132034884474336,-10.490419921223046,-3.9010870130830475,-5.925874148434517,-2.4639107962632023,5.664551885879275,9.530729835269675,10.352289681312921,8.908571578312937,7.687482178500142,4.140403602367962,2.988080158498165,1.4856827488333817,0.9922721547647623,0.6968317837331042,1.4505589999832884,3.417254980900756,5.060461285412075,8.21258886360689,7.625561547436403,7.285042126647304,7.956157791542879,5.667205836199272,5.428792103575121,5.654445776940209,5.024126985460787,5.295228286989357,18.028403486867237,19.320408373723833,18.543635869642934,17.40677302960483,4.5019275390242255,-2.567483574194815]}},"filings":[{"accn":"0001193125-11-306196","filed":"2011-11-10","form":"10-Q"},{"accn":"0001193125-13-109153","filed":"2013-03-15","form":"10-K"},{"accn":"0001193125-12-227230","filed":"2012-05-11","form":"10-Q"},{"accn":"0001193125-12-349129","filed":"2012-08-10","form":"10-Q"},{"accn":"0001193125-12-459435","filed":"2012-11-08","form":"10-Q"},{"accn":"0001193125-14-098407","filed":"2014-03-14","form":"10-K"},{"accn":"0001193125-13-213336","filed":"2013-05-10","form":"10-Q"},{"accn":"0001193125-13-328538","filed":"2013-08-09","form":"10-Q"},{"accn":"0001193125-13-434882","filed":"2013-11-08","form":"10-Q"},{"accn":"0001193125-15-095828","filed":"2015-03-18","form":"10-K"},{"accn":"0001193125-14-189926","filed":"2014-05-08","form":"10-Q"},{"accn":"0001193125-14-300176","filed":"2014-08-07","form":"10-Q"},{"accn":"0001193125-14-401222","filed":"2014-11-06","form":"10-Q"},{"accn":"0001564590-16-015157","filed":"2016-03-23","form":"10-K"},{"accn":"0001193125-15-177283","filed":"2015-05-07","form":"10-Q"},{"accn":"0001193125-15-282619","filed":"2015-08-07","form":"10-Q"},{"accn":"0001193125-15-371925","filed":"2015-11-09","form":"10-Q"},{"accn":"0001564590-17-004264","filed":"2017-03-14","form":"10-K"},{"accn":"0001564590-16-018747","filed":"2016-05-10","form":"10-Q"},{"accn":"0001564590-16-023501","filed":"2016-08-09","form":"10-Q"},{"accn":"0001564590-16-028116","filed":"2016-11-08","form":"10-Q"},{"accn":"0001564590-18-005085","filed":"2018-03-09","form":"10-K"},{"accn":"0001564590-17-010062","filed":"2017-05-10","form":"10-Q"},{"accn":"0001564590-17-016752","filed":"2017-08-09","form":"10-Q"},{"accn":"0001564590-17-022478","filed":"2017-11-08","form":"10-Q"},{"accn":"0001564590-19-006619","filed":"2019-03-07","form":"10-K"},{"accn":"0001564590-18-012708","filed":"2018-05-10","form":"10-Q"},{"accn":"0001564590-18-020187","filed":"2018-08-08","form":"10-Q"},{"accn":"0001564590-18-027721","filed":"2018-11-07","form":"10-Q"},{"accn":"0001564590-20-008551","filed":"2020-03-04","form":"10-K"},{"accn":"0001564590-19-016822","filed":"2019-05-08","form":"10-Q"},{"accn":"0001564590-19-028981","filed":"2019-08-06","form":"10-Q"},{"accn":"0001564590-19-040655","filed":"2019-11-06","form":"10-Q"},{"accn":"0001564590-21-010416","filed":"2021-03-03","form":"10-K"},{"accn":"0001564590-20-021542","filed":"2020-05-06","form":"10-Q"},{"accn":"0001564590-20-036424","filed":"2020-08-05","form":"10-Q"},{"accn":"0001564590-20-050183","filed":"2020-11-04","form":"10-Q"},{"accn":"0000950170-22-003502","filed":"2022-03-14","form":"10-K"},{"accn":"0001564590-21-024518","filed":"2021-05-06","form":"10-Q"},{"accn":"0001564590-21-039947","filed":"2021-08-03","form":"10-Q"},{"accn":"0000950170-21-003303","filed":"2021-11-08","form":"10-Q"},{"accn":"0000950170-23-006169","filed":"2023-03-06","form":"10-K"},{"accn":"0000950170-22-008724","filed":"2022-05-10","form":"10-Q"},{"accn":"0000950170-22-015243","filed":"2022-08-08","form":"10-Q"},{"accn":"0000950170-22-022319","filed":"2022-11-07","form":"10-Q"},{"accn":"0000950170-24-025511","filed":"2024-03-05","form":"10-K"},{"accn":"0000950170-23-019174","filed":"2023-05-09","form":"10-Q"},{"accn":"0000950170-23-039346","filed":"2023-08-08","form":"10-Q"},{"accn":"0000950170-23-059754","filed":"2023-11-07","form":"10-Q"},{"accn":"0000950170-25-026562","filed":"2025-02-25","form":"10-K"},{"accn":"0000950170-24-050199","filed":"2024-04-30","form":"10-Q"},{"accn":"0000950170-24-087850","filed":"2024-07-30","form":"10-Q"},{"accn":"0000950170-24-117928","filed":"2024-10-29","form":"10-Q"},{"accn":"0001193125-26-085815","filed":"2026-03-02","form":"10-K"},{"accn":"0000950170-25-060136","filed":"2025-04-29","form":"10-Q"},{"accn":"0000950170-25-099435","filed":"2025-07-29","form":"10-Q"},{"accn":"0001193125-25-252944","filed":"2025-10-28","form":"10-Q"},{"accn":"0001193125-26-342536","filed":"2026-08-10","form":"10-Q"},{"accn":"0001193125-26-197428","filed":"2026-04-30","form":"10-Q"},{"accn":"0001193125-12-119293","filed":"2012-03-16","form":"10-K"},{"accn":"0001193125-11-221138","filed":"2011-08-12","form":"10-Q"}],"provenance":{"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2011-09-30","value":74297000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":79345000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":79345000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-03-31","value":78649000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2012-06-30","value":77946000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2012-09-30","value":84455000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2012-12-31","value":94104000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2012-12-31","value":94104000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2013-03-31","value":114095000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2013-06-30","value":117560000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2013-09-30","value":353636000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2013-12-31","value":349210000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2013-12-31","value":349210000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2014-03-31","value":335807000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2014-06-30","value":333626000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2014-09-30","value":350552000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2014-12-31","value":412107000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2014-12-31","value":412107000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2015-03-31","value":417428000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2015-06-30","value":416741000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2015-09-30","value":646820000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2015-12-31","value":598819000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2015-12-31","value":598819000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-03-31","value":581898000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-06-30","value":591702000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-09-30","value":561958000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2016-12-31","value":498634000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2016-12-31","value":498634000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-03-31","value":482304000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-06-30","value":458360000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-09-30","value":455543000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2017-12-31","value":438549000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2017-12-31","value":438549000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-03-31","value":422119000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-06-30","value":421401000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-09-30","value":405219000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-12-31","value":392582000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-12-31","value":392582000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-03-31","value":396669000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-06-30","value":391726000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-09-30","value":389640000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-12-31","value":408637000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-12-31","value":408637000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-03-31","value":445257000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-06-30","value":418392000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-09-30","value":422090000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-12-31","value":419314000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-12-31","value":419314000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-03-31","value":413657000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2021-06-30","value":410702000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-09-30","value":418676000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2021-12-31","value":416197000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2021-12-31","value":416197000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2022-03-31","value":458393000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2022-06-30","value":481729000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-09-30","value":486229000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2022-12-31","value":504721000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2022-12-31","value":504721000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-03-31","value":567568000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-06-30","value":582618000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-09-30","value":600057000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2023-12-31","value":600291000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2023-12-31","value":600291000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2024-03-31","value":589020000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2024-06-30","value":598133000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2024-09-30","value":621512000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2024-12-31","value":759699000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2024-12-31","value":759699000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2025-03-31","value":957095000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2025-06-30","value":876582000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2025-09-30","value":891884000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2025-12-31","value":893769000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2025-12-31","value":893769000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2026-03-31","value":1027375000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2026-06-30","value":3733571000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2010-12-31","value":26497000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2010-12-31","value":26497000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-06-30","value":21308000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2011-09-30","value":20969000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":23609000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":23609000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-03-31","value":20962000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2012-06-30","value":18845000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2012-09-30","value":22133000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2012-12-31","value":27540000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2012-12-31","value":27540000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2013-03-31","value":35562000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2013-06-30","value":33794000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2013-09-30","value":54589000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2013-12-31","value":59333000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2013-12-31","value":59333000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2014-03-31","value":49027000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2014-06-30","value":45664000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2014-09-30","value":55744000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2014-12-31","value":77839000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2014-12-31","value":77839000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2015-03-31","value":83874000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2015-06-30","value":83757000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2015-09-30","value":148635000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2015-12-31","value":148173000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2015-12-31","value":148173000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":142649000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-06-30","value":160385000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":144682000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":146358000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":146358000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":131952000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":118501000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":114562000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":107851000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":107851000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-03-31","value":103955000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-06-30","value":109604000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":111155000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":103886000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":103886000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":103934000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":99599000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":103777000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":115188000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":115188000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":108413000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":106099000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":110035000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":109356000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":109356000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":106062000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2021-06-30","value":104920000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2021-09-30","value":118409000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2021-12-31","value":116685000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2021-12-31","value":116685000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2022-03-31","value":132590000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2022-06-30","value":144024000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-09-30","value":139827000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":146700000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":146700000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-03-31","value":171553000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-06-30","value":188220000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2023-09-30","value":203298000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2023-12-31","value":203106000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2023-12-31","value":203106000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2024-03-31","value":196310000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":207323000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2024-09-30","value":213159000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2024-12-31","value":244662000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2024-12-31","value":244662000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2025-03-31","value":278754000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2025-06-30","value":285035000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2025-09-30","value":298290000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2025-12-31","value":305830000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2025-12-31","value":305830000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2026-03-31","value":405793000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2026-06-30","value":652286000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2010-12-31","value":39617000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2010-12-31","value":39617000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2011-06-30","value":34230000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2011-09-30","value":33281000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2011-12-31","value":36355000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2011-12-31","value":36355000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2012-03-31","value":33522000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2012-06-30","value":31170000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2012-09-30","value":34090000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2012-12-31","value":32110000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2012-12-31","value":32110000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2013-03-31","value":43889000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2013-06-30","value":44472000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2013-09-30","value":185213000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2013-12-31","value":178804000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2013-12-31","value":178804000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2014-03-31","value":163939000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2014-06-30","value":158023000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2014-09-30","value":172688000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2014-12-31","value":230883000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2014-12-31","value":230883000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2015-03-31","value":238096000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2015-06-30","value":236185000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2015-09-30","value":396196000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2015-12-31","value":353798000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2015-12-31","value":353798000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-03-31","value":335329000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-06-30","value":344719000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-09-30","value":317494000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2016-12-31","value":308552000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2016-12-31","value":308552000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-03-31","value":292942000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2017-06-30","value":263742000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2017-09-30","value":258476000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2017-12-31","value":251980000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2017-12-31","value":251980000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-03-31","value":227546000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-06-30","value":230174000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2018-09-30","value":227814000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2018-12-31","value":214022000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2018-12-31","value":214022000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-03-31","value":219279000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2019-06-30","value":209157000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2019-09-30","value":205466000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-12-31","value":215620000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-12-31","value":215620000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2020-03-31","value":250651000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2020-06-30","value":219350000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2020-09-30","value":220494000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2020-12-31","value":215703000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2020-12-31","value":215703000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2021-03-31","value":208006000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2021-06-30","value":203869000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2021-09-30","value":216149000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2021-12-31","value":210240000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2021-12-31","value":210240000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2022-03-31","value":245171000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2022-06-30","value":271268000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2022-09-30","value":280809000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2022-12-31","value":286573000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2022-12-31","value":286573000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2023-03-31","value":345386000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-06-30","value":355470000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2023-09-30","value":369915000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2023-12-31","value":362800000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2023-12-31","value":362800000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2024-03-31","value":352868000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2024-06-30","value":358321000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2024-09-30","value":375631000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2024-12-31","value":507806000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2024-12-31","value":507806000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2025-03-31","value":667044000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2025-06-30","value":573363000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2025-09-30","value":578317000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2025-12-31","value":570587000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2025-12-31","value":570587000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2026-03-31","value":710175000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2026-06-30","value":1652433000},"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2015-06-30","value":99373000},"#1":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2015-06-30","value":12317000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":111690000},"#2":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2013-03-31","value":770000},"#3":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2013-03-31","value":1941000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3"}],"rule":"component-sum","value":2711000},"#4":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2013-09-30","value":83103000},"#5":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2013-09-30","value":8518000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5"}],"rule":"component-sum","value":91621000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2013-12-31","value":79160000},"#7":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2013-12-31","value":9922000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":89082000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":89082000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2015-06-30","value":180556000},"#8":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1725000},"#9":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":64000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1661000},"#10":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2938000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":1213000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2938000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":797000},"#11":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":2420000},"#12":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":797000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":1623000},"#13":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":4879000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":2459000},"#14":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8738000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":3859000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8738000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7668000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2013-12-31","value":21961000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2014-03-31","value":19227000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2014-06-30","value":17788000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2014-09-30","value":18039000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-12-31","value":18162000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-12-31","value":18162000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-03-31","value":18990000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-06-30","value":17089000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-09-30","value":30763000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2015-12-31","value":34194000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2015-12-31","value":34194000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-03-31","value":33390000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-06-30","value":56606000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-09-30","value":41814000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-12-31","value":45824000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-12-31","value":45824000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-03-31","value":44999000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2017-06-30","value":27166000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-09-30","value":24567000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-12-31","value":29902000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-12-31","value":29902000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-03-31","value":33089000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-06-30","value":35556000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-09-30","value":30718000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-12-31","value":43676000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-12-31","value":43676000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-03-31","value":28167000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-06-30","value":28828000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-09-30","value":28963000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-12-31","value":35602000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-12-31","value":35602000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-03-31","value":82528000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-06-30","value":41513000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-09-30","value":44537000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2020-12-31","value":35992000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2020-12-31","value":35992000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-03-31","value":40864000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-06-30","value":32229000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2021-09-30","value":31925000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2021-12-31","value":29902000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2021-12-31","value":29902000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2022-03-31","value":28382000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-06-30","value":34416000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-09-30","value":35188000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":45522000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":45522000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-03-31","value":41233000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-06-30","value":47617000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-09-30","value":47583000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2023-12-31","value":54779000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2023-12-31","value":54779000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2024-03-31","value":46557000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2024-06-30","value":36523000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2024-09-30","value":38700000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2024-12-31","value":37832000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2024-12-31","value":37832000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2025-03-31","value":146471000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2025-06-30","value":36823000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2025-09-30","value":32787000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2025-12-31","value":33144000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2025-12-31","value":33144000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2026-03-31","value":45411000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2026-06-30","value":61066000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2010-12-31","value":48452000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2010-12-31","value":48452000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-06-30","value":47336000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2011-09-30","value":48532000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":53470000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":53470000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-03-31","value":53131000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2012-06-30","value":52774000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2012-09-30","value":59484000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2012-12-31","value":64321000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2012-12-31","value":64321000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2013-03-31","value":58361000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2013-06-30","value":59824000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2013-09-30","value":122494000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2013-12-31","value":124436000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2013-12-31","value":124436000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2014-03-31","value":114387000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2014-06-30","value":114382000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2014-09-30","value":125493000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2014-12-31","value":142967000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2014-12-31","value":142967000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2015-03-31","value":151021000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2015-06-30","value":152017000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2015-09-30","value":244709000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2015-12-31","value":228456000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2015-12-31","value":228456000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":216059000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-06-30","value":233656000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":213355000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":212978000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":212978000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":200759000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":179115000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":179943000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":173942000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":173942000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-03-31","value":177842000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-06-30","value":181282000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":170361000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":160865000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":160865000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":164958000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":160514000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":158285000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":179498000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":179498000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":218318000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":180096000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":184090000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":183485000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":183485000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":181496000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2021-06-30","value":180225000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2021-09-30","value":189708000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2021-12-31","value":189011000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2021-12-31","value":189011000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2022-03-31","value":211838000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2022-06-30","value":218714000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-09-30","value":222694000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":240658000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":240658000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-03-31","value":275452000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-06-30","value":291038000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2023-09-30","value":285385000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2023-12-31","value":281437000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2023-12-31","value":281437000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2024-03-31","value":271609000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":281370000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2024-09-30","value":276266000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2024-12-31","value":330971000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2024-12-31","value":330971000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2025-03-31","value":476101000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2025-06-30","value":382999000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2025-09-30","value":395480000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2025-12-31","value":410182000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2025-12-31","value":410182000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2026-03-31","value":539233000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2026-06-30","value":979633000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2011-06-30","value":73059000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2010-12-31","value":74791000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2010-12-31","value":74791000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2013-03-31","value":6926000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":417011000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":92651000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":93870000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":84987000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":73543000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":345051000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":74139000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":81089000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":88256000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":93854000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":337339000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":86011000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":81179000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":85266000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":89413000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":341869000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":80486000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":75170000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":77425000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":316011000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":233081000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":82930000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":316011000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":71892000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":78680000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":79979000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":324140000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":230551000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18","weight":-1}],"rule":"quarter-from-ytd","value":93589000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":324140000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":92436000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":105375000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":108414000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":422627000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":306225000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":116402000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":422627000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":112563000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":129181000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":149390000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":544845000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":391134000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":153711000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":544845000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":126332000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":137522000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":135513000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":557933000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":399367000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":158566000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":557933000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":176697000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":185391000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":197599000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":774381000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":559687000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":214694000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":774381000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":205919000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":284961000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":35828000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":47568000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":34776000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":33860000},"#27":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":140602000},"#28":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":103657000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":36945000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":140602000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":35956000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":32537000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":32947000},"#29":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":139192000},"#30":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":101440000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":37752000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":139192000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33026000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":33102000},"#31":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":135052000},"#32":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":100720000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":34332000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":135052000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":57170000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":63300000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":76106000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":197317000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":57170000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":66641000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":63300000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":76106000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":263217000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":80985000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":86961000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":98230000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":101246000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":367422000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":103175000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":112258000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":101596000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":21,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":99982000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":135762000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":45192000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":42242000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":178394000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":124875000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":53519000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":178394000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":60010000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":60333000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":67435000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":258251000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":187778000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":70473000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":258251000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":71589000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":78328000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":67920000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":282152000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":217837000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":64315000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":282152000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":60722000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":65384000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":57854000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":231857000},"#40":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":183960000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":47897000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":231857000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":48578000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53937000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":59582000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":225802000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":161725000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":64077000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":225802000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":57579000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":54333000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":56489000},"#43":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":227770000},"#44":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":168400000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":59370000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":227770000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":52207000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":49354000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":52615000},"#45":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210883000},"#46":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":154176000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":56707000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210883000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":47485000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":53426000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":57254000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":223218000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":158164000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":65054000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":223218000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":66008000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73700000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":75988000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":294402000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":215696000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":78706000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":294402000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":77670000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":89364000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":106269000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":37441000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8399000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":373829000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":273303000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":100526000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":373829000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":81200000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":88475000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":90247000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":361786000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":259921000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":101865000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":361786000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":114535000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":118283000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":133020000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":505155000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":365838000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":139317000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":505155000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":142000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":198493000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":26377000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":26132000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7728000},"#57":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":107949000},"#58":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":79513000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":28436000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":107949000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":27483000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":23839000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":23249000},"#59":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":101024000},"#60":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":74571000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":26453000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":101024000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":22842000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":24045000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":22574000},"#61":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":92609000},"#62":{"kind":"filed","concept":"CostOfGoodsSold","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":69461000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":23148000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":92609000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23177000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":30136000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":35242000},"#63":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":135762000},"#64":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":88555000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":47207000},"#65":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":32653000},"#66":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":24144000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":8509000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":32653000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":8473000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":8698000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":9698000},"#67":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":38168000},"#68":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":26869000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":11299000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":38168000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10184000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10547000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10528000},"#69":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":42443000},"#70":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":31259000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":11184000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":42443000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19729000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21449000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":21058000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":22587000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":61555000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":19729000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21449000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":21058000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":22587000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84823000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20975000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":26628000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":30795000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":30773000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":109171000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":31586000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":33930000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33676000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":35667000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":134859000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31929000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":28486000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":27133000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":25646000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":113194000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25561000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":27525000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":28674000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":29777000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":111537000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28432000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":26846000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":28777000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":30044000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114099000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28279000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":25816000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":24810000},"#71":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":105128000},"#72":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":78905000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":26223000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":105128000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24407000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":25254000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":22725000},"#73":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":100922000},"#74":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":72387000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":28535000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":100922000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":26428000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":31675000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":32426000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":269226000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":63919000},"#75":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":128225000},"#76":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":90529000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":37696000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":128225000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":34893000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":39817000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":43121000},"#77":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171016000},"#78":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":117831000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":53185000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171016000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45132000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":49047000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":45266000},"#79":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":196147000},"#80":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":139446000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":56701000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":196147000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62162000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":67108000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":64579000},"#81":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":269226000},"#82":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":193849000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":75377000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2013-06-30","value":5066000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":86468000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":6904000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":125000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":7029000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":6648000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":118000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":6766000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27512000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":20786000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":6726000},"#90":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":501000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":378000},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":123000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#92"}],"rule":"component-sum","value":6849000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#90"}],"rule":"component-sum","value":28013000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5947000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":111000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":6058000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5741000},"#96":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":112000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":5853000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":6270000},"#98":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":118000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":6388000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6182000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":25359000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":17958000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":7401000},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":441000},"#103":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":341000},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":100000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":7501000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102"}],"rule":"component-sum","value":25800000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6341000},"#106":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":96000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":6437000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":6186000},"#108":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":76000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":6262000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":6197000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":80000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":6277000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":25429000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":18724000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":6705000},"#114":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":300000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":252000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":48000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":6753000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"}],"rule":"component-sum","value":25729000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":6592000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":159000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":6751000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8100000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":600000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":8700000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9346000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1400000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":10746000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":37098000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":24038000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":13060000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4700000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2137000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":2563000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"}],"rule":"component-sum","value":15623000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#126"}],"rule":"component-sum","value":41798000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11679000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1838000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":13517000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11685000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1800000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132"}],"rule":"component-sum","value":13485000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":13038000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1700000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":14738000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":51440000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":36402000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":15038000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7600000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5342000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":2258000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":17296000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#138"}],"rule":"component-sum","value":59040000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13661000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2622000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":16283000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14443000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2600000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":17043000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":18054000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3300000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":21354000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":67329000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":46158000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":21171000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12300000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8513000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":3787000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152"}],"rule":"component-sum","value":24958000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"}],"rule":"component-sum","value":79629000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20945000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3935000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":24880000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8600000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1366000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":20131000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3700000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":23831000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19549000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3500000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":23049000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":81743000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":60625000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":21118000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13900000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":11123000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":2777000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#164"}],"rule":"component-sum","value":23895000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"}],"rule":"component-sum","value":95643000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23256000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2890000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166"}],"rule":"component-sum","value":26146000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":21476000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2900000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168"}],"rule":"component-sum","value":24376000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":21958000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2900000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":24858000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":88975000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":66690000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":22285000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":11500000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":8666000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":2834000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#176"}],"rule":"component-sum","value":25119000},"#177":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1895000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#177"},{"ref":"#174"}],"rule":"component-sum","value":102370000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21573000},"#179":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":112000},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2555000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":24240000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":21967000},"#182":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":38000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2400000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":24405000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":22216000},"#185":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2300000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":24516000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":87462000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":66147000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":21315000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9600000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7355000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":2245000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191"}],"rule":"component-sum","value":23560000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#189"}],"rule":"component-sum","value":97062000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2706000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3138000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21312000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2200000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":23512000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":22426000},"#195":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":249000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2200000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":24875000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":21823000},"#198":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":729000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2200000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":24752000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":85978000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":65573000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":20405000},"#203":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1097000},"#204":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":968000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":129000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8500000},"#207":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6479000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":2021000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205"},{"ref":"#208"}],"rule":"component-sum","value":22555000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#203"},{"ref":"#206"}],"rule":"component-sum","value":95575000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21953000},"#210":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":374000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1713000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":24040000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18407000},"#213":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":530000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1800000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":20737000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":18989000},"#216":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":871000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1900000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":21760000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":76926000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":59374000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":17552000},"#221":{"kind":"filed","concept":"RestructuringCharges","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2331000},"#222":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1753000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":578000},"#224":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7400000},"#225":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5448000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":1952000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#223"},{"ref":"#226"}],"rule":"component-sum","value":20082000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221"},{"ref":"#224"}],"rule":"component-sum","value":86657000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19454000},"#228":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1685000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"component-sum","value":21139000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":20510000},"#230":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":280000},"#231":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1700000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":22490000},"#232":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":20929000},"#233":{"kind":"filed","concept":"RestructuringCharges","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":397000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1700000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":23026000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":81797000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":60894000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":20903000},"#238":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":632000},"#239":{"kind":"filed","concept":"RestructuringCharges","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":655000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":-23000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6700000},"#242":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5029000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":1671000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"},{"ref":"#243"}],"rule":"component-sum","value":22551000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238"},{"ref":"#241"}],"rule":"component-sum","value":89129000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":18652000},"#245":{"kind":"filed","concept":"RestructuringCharges","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":73000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1431000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":20156000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22988000},"#248":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":0},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1500000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":24488000},"#250":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5036000},"#251":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":3588000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":1448000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5036000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25166000},"#253":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":0},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":27166000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":93473000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":66806000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":26667000},"#258":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":75000},"#259":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":73000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":2000},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7000000},"#262":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4939000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":2061000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#260"},{"ref":"#263"}],"rule":"component-sum","value":28730000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#258"},{"ref":"#261"}],"rule":"component-sum","value":100548000},"#264":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":27193000},"#265":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1690000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":28883000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":28451000},"#268":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":0},"#269":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1700000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":30151000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2415000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2845000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3310000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-09-30","value":13586000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":30439000},"#271":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":217000},"#272":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1900000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"},{"ref":"#272"}],"rule":"component-sum","value":32556000},"#273":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":122944000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":86082000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":36862000},"#276":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1350000},"#277":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":217000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":1133000},"#279":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7400000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5306000},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":2094000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278"},{"ref":"#281"}],"rule":"component-sum","value":40089000},"#282":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-3549000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#276"},{"ref":"#279"},{"ref":"#282","weight":-1}],"rule":"component-sum","value":135243000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":34908000},"#284":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":139000},"#285":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2157000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":37204000},"#286":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":36465000},"#287":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":414000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2200000},"#289":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-639000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"},{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"component-sum","value":39718000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13346000},"#290":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":34262000},"#291":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-10000},"#292":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2200000},"#293":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-443000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"},{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"component-sum","value":36895000},"#294":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":146698000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":105636000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":41062000},"#297":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":544000},"#298":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":544000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":0},"#300":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8700000},"#301":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6478000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":2222000},"#303":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1110000},"#304":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1327000},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":217000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#299"},{"ref":"#302"},{"ref":"#305","weight":-1}],"rule":"component-sum","value":43067000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297"},{"ref":"#300"},{"ref":"#303","weight":-1}],"rule":"component-sum","value":157052000},"#306":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":53542000},"#307":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3096000},"#308":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-13000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"component-sum","value":56651000},"#309":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":48816000},"#310":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2900000},"#311":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2738000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"component-sum","value":48978000},"#312":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":47034000},"#313":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6100000},"#314":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-948000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"component-sum","value":54082000},"#315":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":200728000},"#316":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":149393000},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":51335000},"#318":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":16100000},"#319":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":12177000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":3923000},"#321":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-619000},"#322":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1778000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":-2397000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#320"},{"ref":"#323","weight":-1}],"rule":"component-sum","value":57655000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#318"},{"ref":"#321","weight":-1}],"rule":"component-sum","value":217447000},"#324":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46091000},"#325":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4003000},"#326":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-1670000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"component-sum","value":51764000},"#327":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":63891000},"#328":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7800000},"#329":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-2505000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"component-sum","value":74196000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1370000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1570000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3054000},"#330":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":12368000},"#331":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":8570000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":3798000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":12368000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3747000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4285000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":4251000},"#332":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16683000},"#333":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":12283000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16683000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3338000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3307000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-3356000},"#334":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6972000},"#335":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3289000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":3683000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6972000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5492000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":7188000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":5245000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2145000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-596000},"#336":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":21663000},"#337":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":17925000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":3738000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":21663000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2979000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4488000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-2194000},"#338":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4949000},"#339":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5273000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":-324000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4949000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5807000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8561000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10499000},"#340":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-25562000},"#341":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":24867000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":-50429000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-25562000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1350000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9255000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5630000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3876000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-4187000},"#342":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8024000},"#343":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16235000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":-8211000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8024000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12150000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2581000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-10441000},"#344":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10002000},"#345":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":4272000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":5730000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10002000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4890000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2018000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4059000},"#346":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":17990000},"#347":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":10965000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":7025000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":17990000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4239000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4395000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1018000},"#348":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13346000},"#349":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":9651000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":3695000},"#350":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9857000},"#351":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4603000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":5254000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9857000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5202000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5746000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2773000},"#352":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22161000},"#353":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":13723000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":8438000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22161000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5461000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":8603000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7853000},"#354":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":34569000},"#355":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":21917000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":12652000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":34569000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7686000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":9257000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7187000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-3096000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4485000},"#356":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35403000},"#357":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":24129000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":11274000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35403000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":61870000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":18061000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":9400000},"#358":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":105859000},"#359":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":89331000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":16528000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":105859000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1875000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-33178000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6455000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6321000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3019000},"#360":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":16214000},"#361":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13984000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":2230000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":16214000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":283000},"#362":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-32964000},"#363":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":19267000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":-52231000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-32964000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-470000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7970000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3925000},"#364":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1409000},"#365":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11425000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":-10016000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1409000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":9874000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":415000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-11578000},"#366":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2497000},"#367":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-1289000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":3786000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2497000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2670000},"#368":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13344000},"#369":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6741000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":6603000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13344000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4191000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3822000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-44000},"#370":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11844000},"#371":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7969000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":3875000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11844000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1849000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":581000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1133000},"#372":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4674000},"#373":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1296000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":3378000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4674000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3922000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6584000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2480000},"#374":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23689000},"#375":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12988000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":10701000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23689000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2479000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4974000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4297000},"#376":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":21525000},"#377":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":11749000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":9776000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":21525000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2760000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5324000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4141000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2013-12-31","value":21961000},"#378":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17691000},"#379":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12225000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":5466000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17691000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55059000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":14617000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2290000},"#380":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82845000},"#381":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":71966000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":10879000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82845000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-3747000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-44578000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1094000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1161000},"#382":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3676000},"#383":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":2525000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":1151000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3676000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2098000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2921000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3117000},"#384":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":11683000},"#385":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":8136000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":3547000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":11683000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3411000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4020000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":3891000},"#386":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15363000},"#387":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":11322000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":4041000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15363000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3372000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3094000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2102000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-3720000},"#388":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6455000},"#389":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2746000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":3709000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4644000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":960000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1174000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1711000},"#390":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5964000},"#391":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":3845000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":2119000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5964000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":308000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":341000},"#392":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1225000},"#393":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":942000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":283000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1225000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":290000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":284000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":296000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1980000},"#394":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1137000},"#395":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":870000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":267000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1137000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":271000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":266000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":291000},"#396":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1168000},"#397":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":828000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":340000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1168000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":97000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":154000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":456000},"#398":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1499000},"#399":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":707000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":792000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1499000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":742000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":746000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":767000},"#400":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3138000},"#401":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2255000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":883000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1913000},"#402":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7712000},"#403":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5995000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":1717000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7712000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1711000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1645000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1595000},"#404":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6721000},"#405":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4951000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":1770000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6721000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1920000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1793000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1729000},"#406":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7140000},"#407":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":5442000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":1698000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7140000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1544000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1460000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1316000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5419000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2408000},"#408":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5397000},"#409":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4319000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":1078000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5397000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1023000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":944000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":772000},"#410":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3535000},"#411":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2739000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":796000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3535000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":725000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":704000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":722000},"#412":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2952000},"#413":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2152000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":800000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2952000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":822000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1098000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1569000},"#414":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5419000},"#415":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3489000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":1930000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3750000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3340000},"#416":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13416000},"#417":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9498000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":3918000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13416000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3413000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3254000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2648000},"#418":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13020000},"#419":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":9315000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":3705000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13020000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6217000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4898000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5054000},"#420":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":20913000},"#421":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16169000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":4744000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":20913000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4230000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9102000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3021000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4493000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3703000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1860000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6557000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":582000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":683000},"#422":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2105000},"#423":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1362000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":743000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2105000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1258000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1953000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2319000},"#424":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8272000},"#425":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":5530000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":2742000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8272000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2045000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2485000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":3268000},"#426":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10850000},"#427":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7798000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":3052000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10850000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3021000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4493000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3703000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1860000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":13077000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":198000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2104000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-4825000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-3211000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-5602000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3055000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":4037000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":5826000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-51172000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-38218000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":38000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5486000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3036000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-11589000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-3029000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5763000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-901000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-12915000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":931000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-7121000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1864000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5515000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1931000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":8397000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":17707000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3412000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3258000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-239000},"#428":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8211000},"#429":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6431000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":1780000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8211000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1181000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":293000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1249000},"#430":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1426000},"#431":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":224000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":1202000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1426000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2792000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4385000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1943000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":50051000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-398000},"#432":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17417000},"#433":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9122000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":8295000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17417000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1978000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3724000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3330000},"#434":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12911000},"#435":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9032000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":3879000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12911000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1508000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4485000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2086000},"#436":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12957000},"#437":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8079000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":4878000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12957000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":35984000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":9510000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1499000},"#438":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":50051000},"#439":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":46993000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":3058000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-34768000},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.04},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.05},"#440":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.15},"#441":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":17102357},"#442":{"kind":"computed","op":"product","terms":[{"ref":"#440"},{"ref":"#441"}],"value":2565353.55},"#443":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":0.09},"#444":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":14396965},"#445":{"kind":"computed","op":"product","terms":[{"ref":"#443"},{"ref":"#444"}],"value":1295726.8499999999},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#445","weight":-1}],"value":1269626.7},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#441","weight":4},{"ref":"#444","weight":-3}],"rule":"unaverage-quarter","value":25218533},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"per-share-quarter","value":0.0503449863637984},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.15},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.08},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.12},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.14},"#448":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.51},"#449":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":17115284},"#450":{"kind":"computed","op":"product","terms":[{"ref":"#448"},{"ref":"#449"}],"value":8728794.84},"#451":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":0.34},"#452":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":17130767},"#453":{"kind":"computed","op":"product","terms":[{"ref":"#451"},{"ref":"#452"}],"value":5824460.78},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#453","weight":-1}],"value":2904334.0599999996},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#449","weight":4},{"ref":"#452","weight":-3}],"rule":"unaverage-quarter","value":17068835},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"per-share-quarter","value":0.1701542056033701},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.51},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.12},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.15},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.19},"#456":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.65},"#457":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":17246058},"#458":{"kind":"computed","op":"product","terms":[{"ref":"#456"},{"ref":"#457"}],"value":11209937.700000001},"#459":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":0.47},"#460":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":17199337},"#461":{"kind":"computed","op":"product","terms":[{"ref":"#459"},{"ref":"#460"}],"value":8083688.39},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#461","weight":-1}],"value":3126249.3100000015},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"#457","weight":4},{"ref":"#460","weight":-3}],"rule":"unaverage-quarter","value":17386221},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"per-share-quarter","value":0.17981189299273267},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.65},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.12},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.17},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.14},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.07},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.32},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.12},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.17},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.14},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.07},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.5},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.01},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.08},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.17},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.09},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.19},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.09},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.12},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.17},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-1.49},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-1.12},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.16},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.09},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.34},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.09},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.17},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.03},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.37},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.03},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.21},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.05},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.15},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.05},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.24},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-0.5},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.1},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.09},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.01},"#464":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.23},"#465":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":35520670},"#466":{"kind":"computed","op":"product","terms":[{"ref":"#464"},{"ref":"#465"}],"value":8169754.100000001},"#467":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.18},"#468":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":35471551},"#469":{"kind":"computed","op":"product","terms":[{"ref":"#467"},{"ref":"#468"}],"value":6384879.18},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#469","weight":-1}],"value":1784874.9200000009},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#465","weight":4},{"ref":"#468","weight":-3}],"rule":"unaverage-quarter","value":35668027},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"per-share-quarter","value":0.050041313471025486},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.23},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.03},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.01},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.04},"#472":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.04},"#473":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35594779},"#474":{"kind":"computed","op":"product","terms":[{"ref":"#472"},{"ref":"#473"}],"value":1423791.16},"#475":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":0.01},"#476":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":35729887},"#477":{"kind":"computed","op":"product","terms":[{"ref":"#475"},{"ref":"#476"}],"value":357298.87},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#477","weight":-1}],"value":1066492.29},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#473","weight":4},{"ref":"#476","weight":-3}],"rule":"unaverage-quarter","value":35189455},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"per-share-quarter","value":0.030307155652169095},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.04},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.08},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.13},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.06},"#480":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.5},"#481":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35005159},"#482":{"kind":"computed","op":"product","terms":[{"ref":"#480"},{"ref":"#481"}],"value":17502579.5},"#483":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.26},"#484":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":35035041},"#485":{"kind":"computed","op":"product","terms":[{"ref":"#483"},{"ref":"#484"}],"value":9109110.66},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#485","weight":-1}],"value":8393468.84},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#481","weight":4},{"ref":"#484","weight":-3}],"rule":"unaverage-quarter","value":34915513},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#486"},{"ref":"#487"}],"rule":"per-share-quarter","value":0.24039368517942153},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.5},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.06},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.11},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.09},"#488":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"#489":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35334090},"#490":{"kind":"computed","op":"product","terms":[{"ref":"#488"},{"ref":"#489"}],"value":13073613.3},"#491":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.26},"#492":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":35215843},"#493":{"kind":"computed","op":"product","terms":[{"ref":"#491"},{"ref":"#492"}],"value":9156119.18},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#493","weight":-1}],"value":3917494.120000001},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#489","weight":4},{"ref":"#492","weight":-3}],"rule":"unaverage-quarter","value":35688831},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#495"}],"rule":"per-share-quarter","value":0.10976807057647814},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.04},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.12},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.06},"#496":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.36},"#497":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":36381910},"#498":{"kind":"computed","op":"product","terms":[{"ref":"#496"},{"ref":"#497"}],"value":13097487.6},"#499":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.22},"#500":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":36322690},"#501":{"kind":"computed","op":"product","terms":[{"ref":"#499"},{"ref":"#500"}],"value":7990991.8},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#501","weight":-1}],"value":5106495.8},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#497","weight":4},{"ref":"#500","weight":-3}],"rule":"unaverage-quarter","value":36559570},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#503"}],"rule":"per-share-quarter","value":0.13967603557700486},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.36},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.98},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.26},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.04},"#504":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.37},"#505":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":36603956},"#506":{"kind":"computed","op":"product","terms":[{"ref":"#504"},{"ref":"#505"}],"value":50147419.720000006},"#507":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.29},"#508":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":36549130},"#509":{"kind":"computed","op":"product","terms":[{"ref":"#507"},{"ref":"#508"}],"value":47148377.7},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#509","weight":-1}],"value":2999042.0200000033},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#505","weight":4},{"ref":"#508","weight":-3}],"rule":"unaverage-quarter","value":36768434},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#511"}],"rule":"per-share-quarter","value":0.08156567179336502},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.37},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.01},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.8},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-06-30","value":2295000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-09-30","value":4185000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2010-12-31","value":5792000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2010-12-31","value":5792000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2011-03-31","value":6696000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-06-30","value":8439000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2011-09-30","value":9918000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2011-12-31","value":12724000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2011-12-31","value":12724000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2012-03-31","value":19860000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2012-06-30","value":19779000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2012-09-30","value":24455000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2012-12-31","value":22294000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2012-12-31","value":22294000},"#512":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2014-03-31","value":75264000},"#513":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2014-03-31","value":6909000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":82173000},"#514":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2014-06-30","value":72170000},"#515":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2014-06-30","value":7013000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":79183000},"#516":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2014-09-30","value":76074000},"#517":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2014-09-30","value":8236000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":84310000},"#518":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2014-12-31","value":102969000},"#519":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2014-12-31","value":8887000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":111856000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":111856000},"#520":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2015-03-31","value":101442000},"#521":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2015-03-31","value":11463000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":112905000},"#522":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2015-09-30","value":174584000},"#523":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2015-09-30","value":19699000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":194283000},"#524":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2015-12-31","value":157834000},"#525":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2015-12-31","value":19494000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":177328000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":177328000},"#526":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2016-03-31","value":152916000},"#527":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":17714000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":170630000},"#528":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2016-06-30","value":135976000},"#529":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2016-06-30","value":16553000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":152529000},"#530":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2016-09-30","value":123231000},"#531":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":10216000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":133447000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2016-12-31","value":114366000},"#533":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":8827000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":123193000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":123193000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-03-31","value":110565000},"#535":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":8852000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535"}],"rule":"component-sum","value":119417000},"#536":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2017-06-30","value":107045000},"#537":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":7742000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":114787000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2017-09-30","value":107287000},"#539":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":9645000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":116932000},"#540":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-12-31","value":63001000},"#541":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":2500000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":65501000},"#542":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2017-12-31","value":103537000},"#543":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":11296000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":114833000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":114833000},"#544":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2018-03-31","value":84704000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":84704000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-06-30","value":80895000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":80895000},"#546":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2018-09-30","value":79175000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":79175000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2018-12-31","value":74456000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":74456000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":74456000},"#548":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-03-31","value":74725000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":74725000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2019-06-30","value":72539000},"#550":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":2500000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":75039000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2019-09-30","value":64995000},"#552":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":2500000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":67495000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":65501000},"#553":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2020-03-31","value":105481000},"#554":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":2500000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":107981000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2020-06-30","value":75460000},"#556":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":2500000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":77960000},"#557":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2020-09-30","value":73626000},"#558":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":2812000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":76438000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2020-12-31","value":69491000},"#560":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":3125000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":72616000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":72616000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2021-03-31","value":65955000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":3437000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":69392000},"#563":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2021-06-30","value":63720000},"#564":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2021-06-30","value":3750000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":67470000},"#565":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2021-09-30","value":62182000},"#566":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2021-09-30","value":3750000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":65932000},"#567":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2021-12-31","value":61577000},"#568":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2021-12-31","value":2203000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":63780000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":63780000},"#569":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2022-03-31","value":81401000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2022-03-31","value":3303000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":84704000},"#571":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2022-06-30","value":92768000},"#572":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2022-06-30","value":3303000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":96071000},"#573":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2022-09-30","value":107034000},"#574":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2022-09-30","value":3303000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":110337000},"#575":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2022-12-31","value":107625000},"#576":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":3579000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":111204000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":111204000},"#577":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2023-03-31","value":141415000},"#578":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2023-03-31","value":3854000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":145269000},"#579":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2023-06-30","value":137322000},"#580":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2023-06-30","value":4313000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":141635000},"#581":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2023-09-30","value":135273000},"#582":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2023-09-30","value":4726000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":139999000},"#583":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2023-12-31","value":126795000},"#584":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2023-12-31","value":10488000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":137283000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":137283000},"#585":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2024-03-31","value":125070000},"#586":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2024-03-31","value":10580000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":135650000},"#587":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2024-06-30","value":120246000},"#588":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":10580000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":130826000},"#589":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2024-09-30","value":122818000},"#590":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2024-09-30","value":10580000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"}],"rule":"component-sum","value":133398000},"#591":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2024-12-31","value":217230000},"#592":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2024-12-31","value":1650000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":218880000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":218880000},"#593":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2025-03-31","value":338037000},"#594":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2025-03-31","value":1673000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":339710000},"#595":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2025-06-30","value":236877000},"#596":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2025-06-30","value":1857000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"}],"rule":"component-sum","value":238734000},"#597":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2025-09-30","value":218980000},"#598":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2025-09-30","value":1928000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":220908000},"#599":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2025-12-31","value":210559000},"#600":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2025-12-31","value":1879000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":212438000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":212438000},"#601":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2026-03-31","value":247907000},"#602":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2026-03-31","value":5340000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":253247000},"#603":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2026-06-30","value":711065000},"#604":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2026-06-30","value":16641000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":727706000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2012-12-31","value":61994000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2012-12-31","value":61994000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2013-12-31","value":170406000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2013-12-31","value":170406000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2014-12-31","value":181224000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2014-12-31","value":181224000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2015-09-30","value":250624000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2015-12-31","value":245021000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2015-12-31","value":245021000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2016-03-31","value":246569000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2016-06-30","value":246983000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2016-09-30","value":244464000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2016-12-31","value":190082000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2016-12-31","value":190082000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2017-03-31","value":189362000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2017-06-30","value":194618000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-09-30","value":197067000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-12-31","value":186569000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-12-31","value":186569000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-03-31","value":194573000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2018-06-30","value":191227000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-09-30","value":177408000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2018-12-31","value":178560000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2018-12-31","value":178560000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2019-03-31","value":177389000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2019-06-30","value":182569000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2019-09-30","value":184174000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2019-12-31","value":193017000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2019-12-31","value":193017000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2020-03-31","value":194606000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2020-06-30","value":199041000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2020-09-30","value":201596000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2020-12-31","value":203611000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2020-12-31","value":203611000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2021-03-31","value":205651000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2021-06-30","value":206833000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2021-09-30","value":202527000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2021-12-31","value":205957000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2021-12-31","value":205957000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2022-03-31","value":213222000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2022-06-30","value":210461000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2022-09-30","value":205420000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2022-12-31","value":218148000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2022-12-31","value":218148000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2023-03-31","value":222182000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2023-06-30","value":227148000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2023-09-30","value":230142000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2023-12-31","value":237491000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2023-12-31","value":237491000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2024-03-31","value":236152000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2024-06-30","value":239812000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2024-09-30","value":245881000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2024-12-31","value":251893000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2024-12-31","value":251893000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2025-03-31","value":290051000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2025-06-30","value":303220000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2025-09-30","value":313567000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2025-12-31","value":323182000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2025-12-31","value":323182000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2026-03-31","value":317200000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2026-06-30","value":2081138000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2010-12-31","value":35174000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2010-12-31","value":35174000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2011-06-30","value":38829000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2011-09-30","value":41016000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2011-12-31","value":42990000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2011-12-31","value":42990000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2012-03-31","value":45127000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2012-06-30","value":46776000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2012-09-30","value":50365000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2013-03-31","value":70206000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2013-06-30","value":73088000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2013-09-30","value":168423000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2014-03-31","value":171868000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2014-06-30","value":175603000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2014-09-30","value":177864000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2015-03-31","value":179332000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":8558000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7668000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":890000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":13806000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":5248000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16829000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":3023000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16829000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8129000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":8115000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8129000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":-14000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":10373000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":2258000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24181000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":13808000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24181000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":69599000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-1089000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":1675000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":-2764000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6570000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":7659000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6570000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3248000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":9835000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3248000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":6587000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3642000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":-6193000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":21952000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":18310000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":21952000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-13741000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9908000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-11297000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-13741000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":2444000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-633000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":10664000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10227000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":10860000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10227000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7001000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":2108000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7001000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":-4893000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":9115000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":7007000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4421000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":-4694000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4421000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":4109000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9908000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":-5799000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10232000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":6123000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13298000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":3066000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13298000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-202000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-18691000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-202000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":-18489000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":19696000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":38387000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":29649000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":9953000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":29649000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-12021000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-611000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-12021000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":11410000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":29491000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":30102000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":44647000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":15156000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":44647000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1224000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":7891000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1224000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":6667000},"#642":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":23000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":15109000},"#643":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24828000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":1828000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24828000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-11696000},"#644":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-19363000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-11696000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":-7667000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-4100000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":15263000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5861000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":9961000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5861000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-13100000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-32426000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-13100000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":-19326000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":875000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":1771000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":875000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":896000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":17111818},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6297000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":4526000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17665000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":11368000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17665000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1510000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":1705000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1510000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":195000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-8866000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":-10571000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12637000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":21503000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12637000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9388000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":44070000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9388000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":34682000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":52879000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":8809000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":69599000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":16720000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4653000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":1675000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4653000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":-2978000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":400000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":313000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":87000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":87000},"#667":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":913000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":913000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":654000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":254000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":254000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":654000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":160000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":160000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":256000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":96000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":96000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":654000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":398000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":398000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":259000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":259000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":73000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":73000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":132000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":59000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":59000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":234000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":102000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"}],"rule":"component-sum","value":102000},"#681":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":273000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":39000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":39000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":273000},"#683":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":53000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":53000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1076000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":1076000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2019-09-30","value":34953825},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":236000},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":183000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":183000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":533000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":297000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":297000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1377000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":844000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":844000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#689"}],"rule":"component-sum","value":1377000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":415000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":415000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":711000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":296000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":296000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":801000},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":90000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":90000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1151000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":350000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":350000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":1151000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":119000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":119000},"#699":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":341000},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":222000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":222000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":526000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":185000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":185000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":763000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":237000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":237000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":763000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":212000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":212000},"#706":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":552000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":340000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":340000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":811000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":259000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":259000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":265000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":265000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":410000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":410000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":641000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":231000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":231000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":806000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":165000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":165000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1028000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":222000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":222000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":1028000},"#718":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":466000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":466000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2616000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":2616000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":17128215},"#720":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":591000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":125000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":125000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1897000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":1306000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":1306000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3090000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":1193000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":1193000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":3090000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":423000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":423000},"#727":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":1201000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":778000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":778000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3746000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":2545000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":2545000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5655000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":1909000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732"}],"rule":"component-sum","value":1909000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":5655000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":976000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":976000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":1992000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":1016000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":1016000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2875000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":883000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":883000},"#738":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3945000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":1070000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":1070000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":3945000},"#740":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":492000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":492000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":997000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":505000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":505000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1740000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":743000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":743000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":876000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":876000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":665000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":665000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1432000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":767000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":767000},"#749":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2367000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":935000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":935000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3376000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":1009000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":1009000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":3376000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2513000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":2513000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":899000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1888000},"#754":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":3919000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":1406000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":1406000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5511000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":1592000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":1592000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8384000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":2873000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":2873000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":8384000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3116000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":3116000},"#761":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":7233000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":4117000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":4117000},"#763":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":11237000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":4004000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":4004000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17368000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#763","weight":-1}],"rule":"quarter-from-ytd","value":6131000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":6131000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":17368000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3385000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":3385000},"#768":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":4432000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":1047000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":1047000},"#770":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8673000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":4241000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":4241000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11343000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":2670000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":2670000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":11343000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2589000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#774"}],"rule":"component-sum","value":2589000},"#775":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":7486000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":4897000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":4897000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":369000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":340000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":292000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":300000},"#777":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1250000},"#778":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":910000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":340000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1250000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":414000},"#779":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6647000},"#780":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3201000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":3446000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6647000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2770000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2619000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2714000},"#781":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11268000},"#782":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":8103000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#782","weight":-1}],"rule":"quarter-from-ytd","value":3165000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11268000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3452000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3491000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4274000},"#783":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":16520000},"#784":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":11217000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":5303000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":16520000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5195000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5132000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4689000},"#785":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":18903000},"#786":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15017000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":3886000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":18903000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4138000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4030000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3937000},"#787":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16088000},"#788":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":12105000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":3983000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":16088000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3497000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3459000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3937000},"#789":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13272000},"#790":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10097000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#790","weight":-1}],"rule":"quarter-from-ytd","value":3175000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13272000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2771000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2749000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2633000},"#791":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10609000},"#792":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":8153000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":2456000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10609000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2196000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2452000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2576000},"#793":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9921000},"#794":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7224000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":2697000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9921000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2435000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2471000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2467000},"#795":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9853000},"#796":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7373000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":2480000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9853000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2288000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2379000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2941000},"#797":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10614000},"#798":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7609000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":3005000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10614000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2885000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2765000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3119000},"#799":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12507000},"#800":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8769000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":3738000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12507000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3512000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3461000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3563000},"#801":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14523000},"#802":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10536000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":3987000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14523000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5115000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1399000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":318000},"#803":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":10157000},"#804":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5115000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":5042000},"#805":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":18726000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#803","weight":-1}],"rule":"quarter-from-ytd","value":8569000},"#806":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24882000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":6156000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24882000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6104000},"#807":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1322000},"#808":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":885000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":437000},"#809":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1758000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":436000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1758000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":377000},"#810":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1399000},"#811":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1086000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":313000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441","weight":4},{"ref":"#444","weight":-3}],"rule":"unaverage-quarter","value":25218533},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":17102357},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":17093235},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":17141633},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":17157305},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449","weight":4},{"ref":"#452","weight":-3}],"rule":"unaverage-quarter","value":17068835},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":17115284},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":17128134},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":17211339},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":17258552},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457","weight":4},{"ref":"#460","weight":-3}],"rule":"unaverage-quarter","value":17386221},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":17246058},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":17774051},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":18355496},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":19965010},"#812":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":20719951},"#813":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":18881927},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#812","weight":4},{"ref":"#813","weight":-3}],"rule":"unaverage-quarter","value":26234023},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":20719951},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":26115512},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":26107648},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":26129427},"#814":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":26196901},"#815":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":26105415},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814","weight":4},{"ref":"#815","weight":-3}],"rule":"unaverage-quarter","value":26471359},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":26196901},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":26660595},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":26627051},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":28617589},"#816":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":28791662},"#817":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":27066072},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#816","weight":4},{"ref":"#817","weight":-3}],"rule":"unaverage-quarter","value":33968432},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":28791662},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":34116534},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":34161543},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":34354687},"#818":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":33979549},"#819":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":34211067},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#818","weight":4},{"ref":"#819","weight":-3}],"rule":"unaverage-quarter","value":33284995},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":33979549},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":34563139},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":34806808},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":34621883},"#820":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":34445256},"#821":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":34665053},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#820","weight":4},{"ref":"#821","weight":-3}],"rule":"unaverage-quarter","value":33785865},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":34445256},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":34641390},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":34669810},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":34779125},"#822":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":34714395},"#823":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":34681262},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#822","weight":4},{"ref":"#823","weight":-3}],"rule":"unaverage-quarter","value":34813794},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":34714395},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":35360042},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":35582727},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":35624590},"#824":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":35484273},"#825":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":35522568},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#824","weight":4},{"ref":"#825","weight":-3}],"rule":"unaverage-quarter","value":35369388},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":35484273},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":35394865},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":35410182},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":35358913},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465","weight":4},{"ref":"#468","weight":-3}],"rule":"unaverage-quarter","value":35668027},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":35520670},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":35774208},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":35819269},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":35472298},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473","weight":4},{"ref":"#476","weight":-3}],"rule":"unaverage-quarter","value":35189455},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35594779},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":35199201},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":35041152},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":34871313},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481","weight":4},{"ref":"#484","weight":-3}],"rule":"unaverage-quarter","value":34915513},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35005159},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":35198668},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":35143782},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":35301429},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489","weight":4},{"ref":"#492","weight":-3}],"rule":"unaverage-quarter","value":35688831},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35334090},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":36177323},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":36302664},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":36488788},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2018-12-31","value":34953825},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2018-12-31","value":34953825},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2019-03-31","value":35180060},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497","weight":4},{"ref":"#500","weight":-3}],"rule":"unaverage-quarter","value":36559570},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":36381910},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":36689320},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":36558493},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":36396693},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505","weight":4},{"ref":"#508","weight":-3}],"rule":"unaverage-quarter","value":36768434},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":36603956},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":35690813},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":43310506},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2015-12-31","value":34055749},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2015-12-31","value":34055749},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":34300209},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":34300209},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2017-12-31","value":34707924},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2017-12-31","value":34707924},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2018-03-31","value":34740933},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2018-06-30","value":34892193},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-09-30","value":34950463},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-12-31","value":35275465},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-12-31","value":35275465},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2020-03-31","value":35337859},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2020-06-30","value":35493617},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-09-30","value":35504757},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2020-12-31","value":35504757},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2020-12-31","value":35504757},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2021-03-31","value":35567511},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2021-06-30","value":35749488},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2021-09-30","value":35809061},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2021-12-31","value":35028197},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2021-12-31","value":35028197},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2022-03-31","value":35076119},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2022-06-30","value":34534180},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2022-09-30","value":34329751},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2022-12-31","value":34381668},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2022-12-31","value":34381668},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2023-03-31","value":34556620},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-06-30","value":34738126},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2023-09-30","value":34811077},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2023-12-31","value":34835293},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2023-12-31","value":34835293},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2024-03-31","value":34908330},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2024-06-30","value":34923701},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2024-09-30","value":34979018},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2024-12-31","value":34978009},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2024-12-31","value":34978009},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2025-03-31","value":35250489},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2025-06-30","value":35307944},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2025-09-30","value":35641031},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2025-12-31","value":35644537},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2025-12-31","value":35644537},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2026-03-31","value":35840781},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2026-06-30","value":58444845},"#826":{"kind":"filed","concept":"CommonStockSharesIssued","filing":60,"unit":"shares","end":"2011-06-30","value":14479917},"#827":{"kind":"filed","concept":"TreasuryStockShares","filing":60,"unit":"shares","end":"2011-06-30","value":137920},"sharesOutstanding@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#827","weight":-1}],"rule":"component-sum","value":14341997},"#828":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2011-09-30","value":14617417},"#829":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2011-09-30","value":146820},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#829","weight":-1}],"rule":"component-sum","value":14470597},"#830":{"kind":"filed","concept":"CommonStockSharesIssued","filing":59,"unit":"shares","end":"2010-12-31","value":14456659},"#831":{"kind":"filed","concept":"TreasuryStockShares","filing":59,"unit":"shares","end":"2010-12-31","value":137920},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#831","weight":-1}],"rule":"component-sum","value":14318739},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#831","weight":-1}],"rule":"component-sum","value":14318739},"#832":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2011-12-31","value":14654262},"#833":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2011-12-31","value":137920},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833","weight":-1}],"rule":"component-sum","value":14516342},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833","weight":-1}],"rule":"component-sum","value":14516342},"#834":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2012-03-31","value":14714951},"#835":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2012-03-31","value":137920},"sharesOutstanding@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835","weight":-1}],"rule":"component-sum","value":14577031},"#836":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2012-06-30","value":14723181},"#837":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2012-06-30","value":137920},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#837","weight":-1}],"rule":"component-sum","value":14585261},"#838":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2012-09-30","value":14849502},"#839":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2012-09-30","value":137920},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#839","weight":-1}],"rule":"component-sum","value":14711582},"#840":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2012-12-31","value":17096543},"#841":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2012-12-31","value":137920},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841","weight":-1}],"rule":"component-sum","value":16958623},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841","weight":-1}],"rule":"component-sum","value":16958623},"#842":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2013-03-31","value":17871922},"#843":{"kind":"filed","concept":"TreasuryStockShares","filing":6,"unit":"shares","end":"2013-03-31","value":137920},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#843","weight":-1}],"rule":"component-sum","value":17734002},"#844":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2013-06-30","value":17933254},"#845":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2013-06-30","value":137920},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"component-sum","value":17795334},"#846":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2013-09-30","value":25717045},"#847":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2013-09-30","value":137920},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#847","weight":-1}],"rule":"component-sum","value":25579125},"#848":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2013-12-31","value":25724519},"#849":{"kind":"filed","concept":"TreasuryStockShares","filing":9,"unit":"shares","end":"2013-12-31","value":137920},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#849","weight":-1}],"rule":"component-sum","value":25586599},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#849","weight":-1}],"rule":"component-sum","value":25586599},"#850":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2014-03-31","value":25758918},"#851":{"kind":"filed","concept":"TreasuryStockShares","filing":10,"unit":"shares","end":"2014-03-31","value":137920},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#850"},{"ref":"#851","weight":-1}],"rule":"component-sum","value":25620998},"#852":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2014-06-30","value":25797722},"#853":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2014-06-30","value":137920},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#853","weight":-1}],"rule":"component-sum","value":25659802},"#854":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2014-09-30","value":25865569},"#855":{"kind":"filed","concept":"TreasuryStockShares","filing":12,"unit":"shares","end":"2014-09-30","value":137920},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#855","weight":-1}],"rule":"component-sum","value":25727649},"#856":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2014-12-31","value":26404869},"#857":{"kind":"filed","concept":"TreasuryStockShares","filing":13,"unit":"shares","end":"2014-12-31","value":137920},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#857","weight":-1}],"rule":"component-sum","value":26266949},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#857","weight":-1}],"rule":"component-sum","value":26266949},"#858":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2015-03-31","value":26411511},"#859":{"kind":"filed","concept":"TreasuryStockShares","filing":14,"unit":"shares","end":"2015-03-31","value":137920},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#859","weight":-1}],"rule":"component-sum","value":26273591},"#860":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2015-06-30","value":26432447},"#861":{"kind":"filed","concept":"TreasuryStockShares","filing":15,"unit":"shares","end":"2015-06-30","value":137920},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#861","weight":-1}],"rule":"component-sum","value":26294527},"#862":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2015-09-30","value":34048024},"#863":{"kind":"filed","concept":"TreasuryStockShares","filing":16,"unit":"shares","end":"2015-09-30","value":137920},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#862"},{"ref":"#863","weight":-1}],"rule":"component-sum","value":33910104},"#864":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2016-03-31","value":34073856},"#865":{"kind":"filed","concept":"TreasuryStockShares","filing":18,"unit":"shares","end":"2016-03-31","value":137920},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#864"},{"ref":"#865","weight":-1}],"rule":"component-sum","value":33935936},"#866":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2016-06-30","value":34099859},"#867":{"kind":"filed","concept":"TreasuryStockShares","filing":19,"unit":"shares","end":"2016-06-30","value":137920},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#867","weight":-1}],"rule":"component-sum","value":33961939},"#868":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2016-09-30","value":34148585},"#869":{"kind":"filed","concept":"TreasuryStockShares","filing":20,"unit":"shares","end":"2016-09-30","value":137920},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#869","weight":-1}],"rule":"component-sum","value":34010665},"#870":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2017-03-31","value":34599179},"#871":{"kind":"filed","concept":"TreasuryStockShares","filing":22,"unit":"shares","end":"2017-03-31","value":137920},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#870"},{"ref":"#871","weight":-1}],"rule":"component-sum","value":34461259},"#872":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2017-06-30","value":34626715},"#873":{"kind":"filed","concept":"TreasuryStockShares","filing":23,"unit":"shares","end":"2017-06-30","value":137920},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#872"},{"ref":"#873","weight":-1}],"rule":"component-sum","value":34488795},"#874":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2017-09-30","value":34699316},"#875":{"kind":"filed","concept":"TreasuryStockShares","filing":24,"unit":"shares","end":"2017-09-30","value":137920},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#875","weight":-1}],"rule":"component-sum","value":34561396},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":3304000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":7368000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":25300000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":5009000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":3756000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":2056000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":6658000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":17479000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":7032000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":10061000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":6990000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":15636000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":39722000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":7772000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":11489000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":10756000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":17432000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":47448000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":9685000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":12039000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":10352000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":13158000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":45234000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":66391000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":24557000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":15913000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":21779000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":128640000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":6587000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":3574000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":1870000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":6659000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":1939000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":2765000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":72917000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#876"}],"scale":100,"value":3.7179258609103503},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":34.50935805492391},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.83872660486269},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.2842399860066465},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.6411056745964794},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-4215000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":3469000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-197000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":44261000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-183000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":45.09123780692903},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.952152707702658},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.445425496131854},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.7702550748653607},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":3248000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":1961000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":66656000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-297000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":33.26698262243286},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-5.3017377567140604},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.849921011058452},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.243931927677737},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":78035000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-3264000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":12964000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":72423000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-844000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":29.67834336320395},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.839303077286941},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.4439597403621267},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.097247737346839},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":67121000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":4501000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":22804000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":190345000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-1377000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":31.195994263038664},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.533400568628146},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.3230791062098044},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.097247737346839},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":67121000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":7954000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":460000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":51678000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-415000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":34.50935805492391},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.606436942452335},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.2842399860066465},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.333142962041324},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":62946000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":5386000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":600000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":59453000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-296000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":32.18589156825378},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.78615266877748},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.742095706847135},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.5048615977575333},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":61395000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":7067000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":4436000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":58055000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-90000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":33.26698262243286},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.285939968404424},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.849921011058452},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.2512378013777266},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":66271000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":3786000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":11018000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":72368000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-350000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":29.67834336320395},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.91157070401808},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.4439597403621267},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.8367013964722054},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":93694000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":3113000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":16514000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":241554000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-1151000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":32.22550215221661},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.230091521444285},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.968144154822827},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.8367013964722054},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":93694000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":19352000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":1391000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":78006000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-119000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":25.899857998394765},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.6784589738840525},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.24448972031857752},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.8005699024727568},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":93915000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":1243000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-27000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":82473000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-222000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":30.620623037913546},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.160934211888088},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.4194753970170537},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.8149766586673353},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":94601000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":5050000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-10756000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":100424000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-185000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":31.349893108011813},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.233533543723913},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-4.911941362109335},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.646375349009318},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":163520000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-2476000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":21266000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":101570000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-237000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":30.394287181715825},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-0.32001264247476446},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-3.1714833178594715},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.541819359802393},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":143134000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":11874000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":362473000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-763000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":29.712700926999474},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.3469525504732978},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.5246773464844239},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.541819359802393},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":143134000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":2868000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":9176000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":97368000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-212000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":30.61400533074873},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.628301429609886},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.960988611582263},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.51461980105013},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":137240000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":6587000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":34342000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":103697000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-340000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":30.225017370699636},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.626182543783071},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.596180227689786},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.4568444679988777},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":95923000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":8162000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":8550000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":91097000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-259000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":33.14697429032639},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.334068270404346},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.734477735343911},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.4746478483847334},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":91633000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":10513000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":16455000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":150411000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-265000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":35.67342121581885},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-50.438078854193755},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-51.18121261827129},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.4551852307355935},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":77369000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-50514000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":68523000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":442573000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-1076000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":32.33943469117121},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-6.129814321444758},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-9.164746253695947},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.4551852307355935},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":77369000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-25252000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":4243000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":91301000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-410000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":34.461581634305084},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.4570808733850686},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.041014128287876005},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.521454771432036},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":74418000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":1241000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-3209000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":84615000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-231000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":30.346223500585918},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.859379993608181},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.844252689890274},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.5115062320149197},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":87621000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":9615000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-2929000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":79357000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-165000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":31.926059279654535},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.624542577100027},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.572311059338487},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.5707040729037551},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":92365000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":5520000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":7437000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":81754000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-222000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.872115633031015},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-11.164896727084834},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-15.758127897964455},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.6127991395536434},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":84931000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-8246000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":5542000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":337027000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-1028000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":32.80500563684788},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.325453338781803},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.8778412466562915},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.6127991395536434},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":84931000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":8130000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":2782000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":61989000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-466000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":34.477130794858304},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.3881357989722},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":7.773236757981629},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.710759463229282},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":51615000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":11794000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":6462000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":78508000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-125000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":33.94418478461937},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.1829224679056343},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-1.1111248134765506},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.6539724827561038},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":45339000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":2208000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-7499000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":98697000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-1306000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":32.4895757795504},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-11.830357142857142},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-14.633565989847716},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.5326436057757187},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":48457000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-9849000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":17117000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":88124000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-1193000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":31.726937583906917},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.10522726788416},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.9919662454450531},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.5484762143118418},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":30780000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":5484000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":18862000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":327337000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-3090000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":33.063772644135426},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.964969956038288},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-2.1109329191110424},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.5484762143118418},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":30780000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":9637000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-14164000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":81121000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-423000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":33.056236992942765},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.685319319621908},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.1671646649847114},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.587141840013855},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":46558000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":4250000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":1666000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":79161000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-778000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":33.07012897424211},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.485864570886559},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.793628894172138},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.6116025261297804},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":46211000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":2826000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":8119000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":81207000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-2545000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":33.74967747988647},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.7603968756597},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.2646775971665143},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.52524162386656},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":38532000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":3986000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":8951000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":82388000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-1909000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":33.6013778757004},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.856799346851129},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.391251831389171},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.5583046845157482},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":29899000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":7681000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":4572000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":323879000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-5655000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":33.37506471777201},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.262249575129655},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.179469328894986},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.5583046845157482},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":29899000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":18741000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":6025000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":76247000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-976000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":35.13530303406804},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.266754466615312},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.239246577044455},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.013762187191573},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":25453000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":5214000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-5909000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":70775000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-1016000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":34.343488093654386},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.8467473726220565},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.334175868032459},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.6974335290624794},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":36447000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":4766000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":6124000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":76407000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-883000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":32.043913464643204},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":1.314820794317081},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.30868582499192765},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.6730131321852137},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":31901000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":728000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-5764000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":79235000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-1070000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":31.62064391655613},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.455564934281925},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.1463885204389244},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.677868612604704},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":36624000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":4671000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":476000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":302665000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-3945000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":33.2671963950622},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.223270708931018},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.5983272734176976},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.677868612604704},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":36624000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":15379000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":9416000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":68838000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-492000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":33.949535414232464},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.248038724753797},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.6427418906136984},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.7112255096075881},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":28528000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":2574000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-6304000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":76535000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-505000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":32.09710218607016},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.726232841891205},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":0.37239450940518554},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.7177373236751812},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":35241000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":1285000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":5380000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":80575000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-743000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":28.41370859850711},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-0.7451956138486353},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.56165993573313},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.6021417290915387},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":34007000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-411000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":2190000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":88335000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-876000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":30.489694301680753},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.613907617348192},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.2843389714603213},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.6198397394695119},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":33878000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":4178000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":10682000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":314283000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-2616000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":31.13531190226445},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.0409699512556303},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.43993336212747575},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.6198397394695119},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":33878000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":7626000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-867000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":87234000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-665000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":28.590592409883598},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.627677528235752},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.02046821584664},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.5976921336450713},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":56322000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":4744000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-19256000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":99629000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-767000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":30.059311981020166},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":5.452906287069989},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.161328588374852},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.5185941232016886},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":61655000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":7682000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":37452000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":105641000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-935000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":29.909421292453004},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.557787739590828},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.7922039588982974},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.59263947592382},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":75149000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":4049000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":8944000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":107964000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-1009000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.384323293414205},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.249016339925431},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.126166217075308},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.6404771642808453},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":65682000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":12631000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":26273000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":400466000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-3376000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":30.339992475634542},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.24363090857896},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.121128086941913},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.6404771642808453},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":65682000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":29108000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-14534000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":107102000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-2513000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":30.99864076117374},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.851505379209865},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.7572381688476677},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.605637907818575},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":104036000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":4887000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":10004000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":120578000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-1406000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":30.822644196902022},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.659648090663488},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.8827768789527872},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.5462650090319838},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":94018000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":8724000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":28510000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":141537000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-1592000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":28.86471651382288},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.256710623201018},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.2290648637793695},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.4037767218565849},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":92416000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":7637000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":12283000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":141059000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-2873000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":34.60064666809792},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.231030960698973},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.52356695356871},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.3856656130296496},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":82504000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":13694000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":36263000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":510276000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-8384000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":31.38800943387569},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.344740247226276},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.3696647670438384},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.3856656130296496},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":82504000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":34941000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-1892000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":118646000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-3116000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":35.724915302536175},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.083969223949593},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.193680144381471},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.383571901584229},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":89093000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":6173000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":2550000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":128265000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-4117000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":35.66483908029261},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.731286630502756},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.261296374398278},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.3571576718453813},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":94303000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":8578000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":11105000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":128326000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-4004000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":33.4034373085977},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.303550212894704},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.5393357094891265},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.2960559957590343},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":94698000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":6789000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-4303000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":147292000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-6131000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":35.75861155607129},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.109973134215405},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.076321531728113},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.352768308932323},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":181048000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":9171000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":7460000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":522530000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-17368000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":35.156013356442436},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.345385557047173},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.3223218558500753},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.352768308932323},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":181048000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":30711000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-15081000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":114827000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-3385000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":35.1799973966734},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":35.01474275171621},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":20.364805288148638},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.7079611413647875},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":193239000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":61276000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-8714000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":167330000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-1047000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":36.19808944339261},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.742112616038536},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.129698852695115},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.3436911256512358},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":201911000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":19515000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":11022000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":188199000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-4241000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":32.68184555589856},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.757109094681653},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":0.7586070779710423},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.3258238626839653},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":188121000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":7344000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":7291000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":198166000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-2670000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":35.10903891119454},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.69839865110343},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.4243527997987833},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.3412091684922995},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":179294000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":15623000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-5482000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":668522000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-11343000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":34.76660713524738},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.67014428298215},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.463355893287671},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.3412091684922995},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":179294000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":103758000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-15689000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":204044000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-2589000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":31.040846157955315},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.9105522074213647},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.19327988189530834},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.32883760932298},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":207836000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":483000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-24223000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":318139000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-4897000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":30.343801432476724},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-11.642996760960271},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-12.200967851741115},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.501845816099073},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":666640000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-35476000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":1527000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":29692000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-96000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":26.73264283738513},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.74389156959769},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.002397270799397},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.2215130467430075},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":3205000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":959000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":35497000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-254000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":23.031533360400598},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.9193395588036273},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.011097577480038},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.8285843680416651},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":1434000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":2284000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":135566000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-654000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":23.22370947781682},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.581741369255061},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.4971337534316724},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.8285843680416651},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":4901000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":1574000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":32290000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-87000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":22.823390431187242},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.636739515652687},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.017129356172475},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":1502000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":637000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":33541000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-160000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":23.564912671042386},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.7165424407609295},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.4987206585827124},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":2388000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":33406000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":24.15171382562687},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":3.9394985047158957},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":1.673567977915804},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":1402000},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.2555012595987485},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.535918626827717},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.621731133973217},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":22.997032640949556},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.3194149826950987},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":15.54588846595372},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.691599673773739},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":12.258981725557563},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.126290012244183},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.41414396232761524},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.0979462875197474},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":17.034136598954092},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":11.55703766021174},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.8046178065418926},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":0.9003466334538798},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.007898894154819},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":14.477176569521458},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.273910879616438},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.7176020250663702},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.03104840100734812},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-10.949811666496997},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":21.004286589099816},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.2317063213416723},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.893627332202568},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":30.59202907587878},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.415685656915626},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.45796243323798},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":16.43194064425159},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.579551219090997},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-3.4185575796314054},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-3.44640945085719},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":10.112451219014726},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.6061393822942118},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.7524110117482032},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.969021692214727},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-8.49687273386512},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":18.237901421356575},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.591408049469525},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-16.467661113113436},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.052254893506942},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.521966551732227},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":10.01084853432946},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.3373543667311163},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.485773923415253},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-7.860848742849541},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.909589925734582},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-6.950440130230315},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.15062766802421435},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.097423913648251},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-8.012201321809863},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.726765776016204},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.340018591928539},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.2954896032578516},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.9379462547059587},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-18.273784104389087},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":34.5453539210803},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.683716774625865},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.21659288213957},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-12.9118804580546},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.744172904684126},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":19.08427605596091},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.990970067204038},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.65565436041443},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.4976411360542063},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.854248774741496},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.194785740113494},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.7136965049253936},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.3370781079448608},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-8.53494965958675},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-4.7003360465179},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.577963451232041},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.3959961619793755},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-0.7079202614733574},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-7.619015243858023},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-8.50046146665684},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.693118603436088},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.59575043984301},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.6244434645310877},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.648552864737153},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.7716097452441872},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":3753000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":4127000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":14219000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":4000000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":4578000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":4482000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":4721000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":17781000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":3883000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":4147000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":-1376000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":7947000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":14601000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":8156000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":9686000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":6500000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":6278000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":30620000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":4695000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":8541000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":1798000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":19388000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":11782000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":13294000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":15202000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-46628000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-6349000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":5379000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":13645000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":9457000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":-4263000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":24218000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":15291000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":5667000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":-5912000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":8659000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":22909000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":7021000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":5575000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":6619000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":10137000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":29350000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":7410000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":7218000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":251669000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#877"}],"scale":100,"value":26.818956645435076},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":258518000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#878"}],"scale":100,"value":25.33711385667536},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":258518000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#879"}],"scale":100,"value":25.33711385667536},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":302587000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#880"}],"scale":100,"value":35.685934954244566},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":277001000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#881"}],"scale":100,"value":28.144302728148997},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":278034000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#882"}],"scale":100,"value":27.492321083033012},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":276227000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#883"}],"scale":100,"value":26.288523569383155},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":276227000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#884"}],"scale":100,"value":26.288523569383155},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":275043000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#885"}],"scale":100,"value":25.22950956759489},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":274303000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#886"}],"scale":100,"value":24.596887383659677},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":268459000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#887"}],"scale":100,"value":24.559429931572417},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":269737000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#888"}],"scale":100,"value":23.64525445155837},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":269737000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#889"}],"scale":100,"value":23.64525445155837},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":297926000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#890"}],"scale":100,"value":28.4312211757282},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":306532000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#891"}],"scale":100,"value":31.34126290240497},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":315757000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#892"}],"scale":100,"value":34.94364337132668},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":329352000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#893"}],"scale":100,"value":33.7644829847701},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":329352000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#894"}],"scale":100,"value":33.7644829847701},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":367451000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#895"}],"scale":100,"value":39.534250825280104},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":368783000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#896"}],"scale":100,"value":38.40605450902021},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":370141000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#897"}],"scale":100,"value":37.823153879197385},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":374774000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#898"}],"scale":100,"value":36.630876208061395},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":374774000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#899"}],"scale":100,"value":36.630876208061395},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":371802000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#900"}],"scale":100,"value":36.484472918381286},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":370638000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#901"}],"scale":100,"value":35.297514016371764},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":379279000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#902"}],"scale":100,"value":35.17147007875469},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":470773000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#903"}],"scale":100,"value":46.493745393214994},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":470773000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#904"}],"scale":100,"value":46.493745393214994},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":629761000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#905"}],"scale":100,"value":53.94268619365125},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":541954000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#906"}],"scale":100,"value":44.05060208061939},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":534475000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#907"}],"scale":100,"value":41.33177417091539},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":535620000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#908"}],"scale":100,"value":39.6620738583324},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":535620000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#909"}],"scale":100,"value":39.6620738583324},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":570447000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#910"}],"scale":100,"value":44.394483624245545},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2808844000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#911"}],"scale":100,"value":25.907668777618127},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":6273000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":8.443140369059316},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-7712000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-2.23503192281721},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":11872000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":16.013164461349618},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":90000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":0.1109891600586943},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-2990000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-3.3878716461203773},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-4441000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-4.731817503782477},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":4530000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":1.3428628175218504},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-5525000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-6.423596981781399},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-6009000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-7.402160657312851},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-7841000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-9.195928036966672},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-6483000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-7.250623511122544},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-25858000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-7.563715926275849},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-8594000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-10.67763337723331},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":3510000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":4.669415990421721},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":2554000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":3.2986761381982532},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":10659000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":12.853008561437363},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":8129000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":2.572378809598397},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":20544000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":28.57619762977801},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":26695000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":33.928571428571416},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":28435000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":35.553082684204604},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":22813000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":24.375727916742363},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":98487000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":30.384093293021543},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":20127000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":21.77398416201479},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":23806000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":22.591696322657185},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":40976000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":37.79585662368328},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":37309000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":32.05185477912751},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":122218000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":28.918644573110576},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":13769000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":12.232261044925963},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":8341000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":6.456831887042203},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-13877000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-9.289109043443332},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":4855000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":3.1585247640051772},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":13088000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":2.4021510704879345},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":50365000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":39.86717537915967},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":47869000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":34.80824886200027},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":62086000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":45.81553061329908},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":56128000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":35.397247833709635},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":216448000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":38.7946222933578},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":29222000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":16.537915188146933},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":99570000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":53.708108807870936},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":3291000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":10.114638718996826},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":11740000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":32.76766774589706},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-2239000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-6.438348286174378},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-913000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-2.6963969285292433},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":807000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":2.1843280552172217},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-1410000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-1.0028306851965096},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-2930000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-8.148848592724445},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":155000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":0.47045254499651357},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-3420000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-9.059122695486332},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-4140000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-2.97430886832577},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":24144000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":73.10603766729244},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":30198000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":91.22711618633315},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":41774000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":121.67656996388207},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":62265000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":46.104463465924226},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":0},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":0},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":19073000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":40.09628321560712},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":0},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":0},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":0},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":0},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":65900000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":33.39803463462347},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":23815000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":41.6564631799895},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":20320000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":30.491739319638068},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":34930000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":55.181674565560826},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":25140000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":33.032875200378406},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":104205000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":39.58900830873387},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":22190000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":27.400135827622396},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":25297000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":29.09005186232909},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":3366000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":3.4266517357222748},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-1264000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-1.2484443829879677},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":260044000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#979"}],"scale":100,"value":35.232883665841165},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":259488000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#980"}],"scale":100,"value":34.32991120976693},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":259488000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#981"}],"scale":100,"value":34.32991120976693},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":254041000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#982"}],"scale":100,"value":32.346353541357495},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":254786000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#983"}],"scale":100,"value":31.078238207750818},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":262174000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#984"}],"scale":100,"value":32.15803245173053},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":293080000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#985"}],"scale":100,"value":38.16568854920158},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":293080000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#986"}],"scale":100,"value":38.16568854920158},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":292237000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#987"}],"scale":100,"value":38.63473824327515},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":292246000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#988"}],"scale":100,"value":38.21780280996147},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":444907000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#989"}],"scale":100,"value":43.66822729244539},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":422349000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#990"}],"scale":100,"value":41.98612995413746},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":422349000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#991"}],"scale":100,"value":41.98612995413746},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":417199000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#992"}],"scale":100,"value":40.89894750466804},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":399512000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#993"}],"scale":100,"value":38.17882817036785},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":377911000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#994"}],"scale":100,"value":35.311753296411055},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":313275000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#995"}],"scale":100,"value":39.32423589498045},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":313275000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#996"}],"scale":100,"value":39.32423589498045},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":308779000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#997"}],"scale":100,"value":38.673938318344184},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":309405000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#998"}],"scale":100,"value":37.099271181784395},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":313999000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#999"}],"scale":100,"value":37.239609043340906},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":301402000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1000"}],"scale":100,"value":38.09961446838442},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":301402000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1001"}],"scale":100,"value":38.09961446838442},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":279277000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1002"}],"scale":100,"value":30.329744304042222},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":272122000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1003"}],"scale":100,"value":29.72747517657521},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":256583000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1004"}],"scale":100,"value":30.85746132830312},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":253016000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1005"}],"scale":100,"value":29.427387991273278},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":253016000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1006"}],"scale":100,"value":29.427387991273278},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":252114000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1007"}],"scale":100,"value":29.639369491579203},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":257608000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1008"}],"scale":100,"value":29.12914195211329},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.264814265746114},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":12820000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":7595000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":29279000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-73000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":30.83631078544177},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":11.345606491854902},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.192091079755344},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.5346340997996375},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":3682000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":831000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":31543000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-59000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":29.437869822485208},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.959919615942837},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.935916043318076},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.800424515786681},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":4286000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":5146000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":28851000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-102000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":31.804724790042897},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":12.842124342940004},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.872515255875777},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.68757059594271},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":4182000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":2984000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":29932000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-39000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":32.57602236980077},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.816031690551089},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.889665618082256},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.3355482933914304},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":4381000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":16556000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":118369000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-273000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":31.42715398513165},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":12.353019577644167},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":8.033942481414567},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.3355482933914304},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":16531000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":8076000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":53832000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-53000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-259000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":29.929540156812884},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.060394151303242},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.263191354100446},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.264814265746114},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":3814000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":7825000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":126824000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-913000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":27.42111615610093},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.885568136099776},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.942870279901144},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":2061000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":29637000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-398000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":29.435153428233225},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":10.046438218957721},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.038577108689714},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.3144642090705325},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":3413000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":3600000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":33954000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":8272000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":77068000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":10.733378315254061},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":77068000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1011"}],"scale":100,"value":10.733378315254061},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":9059000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":11.518264695037445},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":9591000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":75502500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":12.702890632760505},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":10540000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":79376000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":13.278572868373312},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":10850000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":86724500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":12.510882161326961},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":86724500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1019"}],"scale":100,"value":12.510882161326961},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":11826000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":96372000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":12.271199103474038},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":13834000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":97753000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":14.15199533518153},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":14269000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":219045500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":6.514171713182877},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":13077000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":221657000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":5.899655774462345},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":221657000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1028"}],"scale":100,"value":2.9581741158636996},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":13077000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":224951000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":5.813266000151144},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":13077000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":225593000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":5.796722416032413},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":13077000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":352094000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":3.7140649940072823},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-10524000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-10.200145384056214},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":13077000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":380658500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":3.4353626675878774},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":380658500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1038"}],"scale":100,"value":3.4353626675878774},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":10254000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":376617500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":2.7226562759298227},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":7865000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":375183500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":2.0963075401770066},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-663000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":498686000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":-0.1329493909995468},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-5734000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":505463000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":-1.1344054856636392},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":505463000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1047"}],"scale":100,"value":-1.1082908145601162},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-2877000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":499663000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":-0.5757880811667063},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-944000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":504221500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":-0.18721930738772544},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":9707000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":604389000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":1.6060848228541553},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-38254000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":548726500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":-6.971414721177125},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":548726500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1056"}],"scale":100,"value":-6.964854075755408},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-41271000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":532101000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":-7.756234248761043},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-39822000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":525031000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":-7.584694998961966},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-42612000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":508750500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":-8.375814864064015},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-18388000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-16.38012435639331},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-3029000},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":468591500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1065"}],"scale":100,"value":-0.6464052378244164},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":468591500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1066"}],"scale":100,"value":-0.6464052378244164},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":2696000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":452211500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":0.5961812116675493},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-3691000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":439880500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":-0.8390915259939915},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-19642000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":430381000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":-4.563863181692501},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-7122000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":415565500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":-1.7138092550993764},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":415565500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1075"}],"scale":100,"value":-1.7135686191466808},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-11021000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":409394000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":-2.6920277287893812},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-4605000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":406563500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":-1.1326643931390792},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":10241000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":397429500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":2.576809220251642},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":17707000},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":400609500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1083"}],"scale":100,"value":4.420015002140489},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":400609500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1084"}],"scale":100,"value":4.420015002140489},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":19255000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":420963000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":4.57403619795564},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":16998000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":405059000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":4.196425705884821},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":14828000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":405865000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":3.653431559755091},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-16609000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-16.34808457025867},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":8211000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":413975500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":1.9834507114551463},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":413975500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1094"}],"scale":100,"value":1.9834507114551463},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":5980000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":429457000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":1.3924560549717433},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":3015000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":414547000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":0.7272999201538064},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":2005000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":420383000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":0.4769460230313785},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1427000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":417755500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":0.3415873639006548},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":417755500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1103"}],"scale":100,"value":0.341347989434011},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":3038000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":436025000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":0.6967490396192879},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":7130000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":446215500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":1.5978826374251902},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":10322000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":452452500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":2.2813444505224307},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":17415000},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":460459000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1111"}],"scale":100,"value":3.782095691473074},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":460459000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1112"}],"scale":100,"value":3.7825300406768028},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":16601000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":512980500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":3.236185391062623},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":15940000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":532173500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":2.995263762663868},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":17327000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":543143000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":3.190135931053148},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-26439000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-26.44375987677782},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":12911000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":552506000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":2.3368072020937327},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":552506000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1122"}],"scale":100,"value":2.3368072020937327},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":12441000},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":578294000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1124"}],"scale":100,"value":2.1513278712903814},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":13202000},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":590375500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1126"}],"scale":100,"value":2.2362039075131},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":11958000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":610784500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":1.9578099968155707},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":12957000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":679995000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":1.9054551871704941},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":679995000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1131"}],"scale":100,"value":1.9054551871704941},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":47433000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":773057500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":6.135766097605934},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":52458000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":737357500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":7.114323784595668},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":51871000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":756698000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":6.85491437799492},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":50051000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":826734000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":6.054063338389374},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":826734000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1140"}],"scale":100,"value":6.054063338389374},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":13669000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":992235000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":1.3775970410235479},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-30609000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2305076500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":-1.3278951913309602},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":4637000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":6.346925087942622},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":2.814509767217981},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"equity@2011Q3"}],"scale":100,"value":15.294031597425395},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":39082000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1146"}],"scale":100,"value":21.165754055575455},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":39082000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1147"}],"scale":100,"value":21.165754055575455},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"equity@2012Q1"}],"scale":100,"value":20.07445653378244},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":42802500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1148"}],"scale":100,"value":22.407569651305415},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":45690500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1149"}],"scale":100,"value":23.068252700233092},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":52492000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1150"}],"scale":100,"value":20.66981635296807},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":52492000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1151"}],"scale":100,"value":20.66981635296807},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":57666500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1152"}],"scale":100,"value":20.507573721311335},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-71960000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-17.256139526295467},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":59932000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1154"}],"scale":100,"value":23.08282720416472},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":109394000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1155"}],"scale":100,"value":13.043676984112473},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":116200000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1156"}],"scale":100,"value":11.253872633390706},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":116200000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1157"}],"scale":100,"value":5.642857142857142},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":121037000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1158"}],"scale":100,"value":10.804134272990904},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":124345500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1159"}],"scale":100,"value":10.516665259297682},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":173143500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1160"}],"scale":100,"value":7.552694730093824},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-18512000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-19.980356391188437},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":175815000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1162"}],"scale":100,"value":7.437931917071921},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":175815000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1163"}],"scale":100,"value":7.437931917071921},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":175600000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1164"}],"scale":100,"value":5.839407744874715},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":178079500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1165"}],"scale":100,"value":4.416566758105228},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":214244000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1166"}],"scale":100,"value":-0.3094602415936969},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":213122500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1167"}],"scale":100,"value":-2.6904714424802636},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":213122500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1168"}],"scale":100,"value":-2.628535232084834},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":212950500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1169"}],"scale":100,"value":-1.351018194369114},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":213769500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1170"}],"scale":100,"value":-0.44159714084563045},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":247544000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1171"}],"scale":100,"value":3.921323077917461},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":217551500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1172"}],"scale":100,"value":-17.583882437032152},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":217551500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1173"}],"scale":100,"value":-17.567334631110334},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":217965500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1174"}],"scale":100,"value":-18.93464791446353},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":220800500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1175"}],"scale":100,"value":-18.035285246183772},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":220765500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1176"}],"scale":100,"value":-19.301928969879807},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-12781000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-13.615638649195693},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":188325500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1178"}],"scale":100,"value":-1.6083854815200276},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":188325500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1179"}],"scale":100,"value":-1.6083854815200276},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":191967500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1180"}],"scale":100,"value":1.4044043913683306},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":192922500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1181"}],"scale":100,"value":-1.9132034884474336},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":187237500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1182"}],"scale":100,"value":-10.490419921223046},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":182564500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1183"}],"scale":100,"value":-3.9010870130830475},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":182564500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1184"}],"scale":100,"value":-3.900539261466495},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":185981000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1185"}],"scale":100,"value":-5.925874148434517},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":186898000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1186"}],"scale":100,"value":-2.4639107962632023},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":180791000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1187"}],"scale":100,"value":5.664551885879275},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":185788500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1188"}],"scale":100,"value":9.530729835269675},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":185788500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1189"}],"scale":100,"value":9.530729835269675},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":185997500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1190"}],"scale":100,"value":10.352289681312921},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":190805000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1191"}],"scale":100,"value":8.908571578312937},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":192885000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1192"}],"scale":100,"value":7.687482178500142},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":3269000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":3.846470636685617},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":198314000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1194"}],"scale":100,"value":4.140403602367962},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":198314000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1195"}],"scale":100,"value":4.140403602367962},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":200128500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1196"}],"scale":100,"value":2.988080158498165},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":202937000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1197"}],"scale":100,"value":1.4856827488333817},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":202061500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1198"}],"scale":100,"value":0.9922721547647623},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":204784000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1199"}],"scale":100,"value":0.6968317837331042},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":204784000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1200"}],"scale":100,"value":0.6963434643331511},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":209436500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1201"}],"scale":100,"value":1.4505589999832884},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":208647000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1202"}],"scale":100,"value":3.417254980900756},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":203973500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1203"}],"scale":100,"value":5.060461285412075},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":212052500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1204"}],"scale":100,"value":8.21258886360689},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":212052500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1205"}],"scale":100,"value":8.21353202626708},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":217702000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1206"}],"scale":100,"value":7.625561547436403},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":218804500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1207"}],"scale":100,"value":7.285042126647304},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":217781000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1208"}],"scale":100,"value":7.956157791542879},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":20311000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":27.617856220170523},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":227819500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1210"}],"scale":100,"value":5.667205836199272},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":227819500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1211"}],"scale":100,"value":5.667205836199272},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":229167000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1212"}],"scale":100,"value":5.428792103575121},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":233480000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1213"}],"scale":100,"value":5.654445776940209},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":238011500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1214"}],"scale":100,"value":5.024126985460787},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":244692000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1215"}],"scale":100,"value":5.295228286989357},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":244692000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1216"}],"scale":100,"value":5.295228286989357},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":263101500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1217"}],"scale":100,"value":18.028403486867237},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":271516000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1218"}],"scale":100,"value":19.320408373723833},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":279724000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1219"}],"scale":100,"value":18.543635869642934},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":287537500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1220"}],"scale":100,"value":17.40677302960483},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":287537500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1221"}],"scale":100,"value":17.40677302960483},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":303625500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1222"}],"scale":100,"value":4.5019275390242255},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1192179000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1223"}],"scale":100,"value":-2.567483574194815},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"equity@2011Q2"}],"scale":100,"value":11.942105127610807},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":33467000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1224"}],"scale":100,"value":6.289777990259061},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":49589000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":13.496469999074634},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2009-12-31","value":31760000}},"quality":[{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3629e+8 but the year reports 1.3505e+8 (0.91% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.4414e+8 but the year reports 1.9732e+8 (19.18% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3077e+7 but the year reports 6.5570e+6 (49.86% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to -5.7340e+6 but the year reports -5.6020e+6 (2.30% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2012Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0547e+7 ≠ revenue − cost 1.1783e+7 (10.49% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9729e+7 ≠ revenue − cost 3.3993e+7 (41.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.1449e+7 ≠ revenue − cost 1.7432e+7 (18.73% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.1058e+7 ≠ revenue − cost 2.8058e+7 (24.95% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.2587e+7 ≠ revenue − cost 2.8899e+7 (21.84% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.7525e+7 ≠ revenue − cost 2.7152e+7 (1.36% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.774e+7 against net income 1.771e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2025Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 64 of 81 period(s), by up to 99.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}