{"schemaVersion":2,"ticker":"CELH","company":{"ticker":"CELH","name":"Celsius Holdings, Inc.","exchange":"Nasdaq","cik":1341766,"sic":"2086","sicDescription":"Bottled & Canned Soft Drinks & Carbonated Waters","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:35.571Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[17217944,22760987,36164064,52603986,75146546,130726000,314272000,653604000,1318014000,1355630000,2515269000],"costOfRevenue":[10177986,13031153,20733387,31543608,43844733,69752000,186103000,382735000,684875000,675423000,1247936000],"grossProfit":[7039958,9729834,15430677,21060378,31301813,60974000,128169000,270869000,633139000,680207000,1267333000],"operatingExpenses":[8867418,12574794,23510644,31701122,32750256,53062000,132259000,428670000,368973000,526079000,1146371000],"operatingIncome":[-1827460,-2844960,-8079967,-10640744,-1448443,7912000,-4090000,-157801000,266366000,155728000,141062000],"pretaxIncome":[null,null,null,null,9971260,8640000,-4059000,-152664000,291749000,195050000,125033000],"interestExpense":[null,null,null,null,null,null,null,null,0,0,48977000],"netIncome":[-2149804,-3067615,-8240583,-11206648,9971260,8524000,3937000,-187282000,226801000,145074000,107999000],"dilutedEps":[-0.026666666666666665,-0.03,-0.06333333333333332,-0.07666666666666666,0.05333333333333333,0.03666666666666667,0.02,-0.88,0.77,0.45,0.25],"cash":[10128320,11747138,14186624,7743181,23090682,43248021,16255000,614159000,755981000,890190000,398866000],"currentAssets":[15244551,17683589,27048231,34505653,51508901,93150665,262361000,917971000,1204904000,1324580000,1811154000],"totalAssets":[15265870,17717122,27110873,34627507,90382236,131289773,314018000,1222069000,1536396000,1766881000,5119621000],"currentLiabilities":[2021835,2322485,6463628,14865144,26683399,26365092,93124000,161295000,276613000,365535000,1078726000],"totalLiabilities":[6521835,6822485,9963628,22824525,26923247,26962330,96973000,357490000,447868000,542464000,2178179000],"totalDebt":[null,null,null,null,null,null,null,null,null,0,676926000],"equity":[8744035,10894637,17147245,11802982,63459000,104326000,217045000,40091000,264040000,399929000,1181467000],"temporaryEquity":[null,null,null,null,null,0,0,824488000,824488000,824488000,null],"operatingCashFlow":[-755155,-2363412,-8418125,-11646420,1033988,3395000,-96586000,108182000,141218000,262898000,359442000],"capex":[10412,30830,49534,110417,77974,574000,3150000,8264000,17433000,23390000,36067000],"depreciationAndAmortization":[33043,16951,20425,72162,66939,null,1264000,1917000,3226000,7274000,29451000],"dilutedShares":[99527478,115704264,133257486,150152088,192550197,223332000,233067000,226947000,236964000,237404000,254911000],"sharesOutstanding":[115141140,119999352,137104779,171007524,206823933,216788487,224727000,229146788,231787482,235014000,256906000],"totalCosts":[19045404,25605947,44244031,63244730,76594989,122814000,318362000,811405000,1051648000,1199902000,2374207000],"freeCashFlow":[-765567,-2394242,-8467659,-11756837,956014,2821000,-99736000,99918000,123785000,239508000,323375000],"capexOutflow":[-10412,-30830,-49534,-110417,-77974,-574000,-3150000,-8264000,-17433000,-23390000,-36067000],"grossMargin":[40.887332424823775,42.74785623312381,42.668536921071706,40.03570756025979,41.654360268268356,46.642595964077536,40.78282506873027,41.44237183370971,48.03735013436883,50.17644932614357,50.38558500104761],"operatingMargin":[-10.613694643216402,-12.499282214782689,-22.342530419147582,-20.22801846232717,-1.9274911184873356,6.0523537781313586,-1.3014204256185724,-24.14321209784518,20.209648759421373,11.487500276624154,5.6082271916045565],"netMargin":[-12.485834545634484,-13.477513079727165,-22.786661919412595,-21.30380005804123,13.269086246492288,6.520508544589447,1.2527364830465328,-28.653741409171303,17.20778383234169,10.701592617454615,4.293735580568122],"currentRatio":[7.5399580084428255,7.614081038198309,4.184682503386643,2.321245794860783,1.930372551113147,3.533106010022647,2.817329582062626,5.691255153600546,4.355919642243857,3.6236748874936735,1.6789750131173253],"ebit":[null,null,null,null,null,null,null,null,291749000,195050000,174010000],"netDebt":[null,null,null,null,null,null,null,null,null,-890190000,278060000],"fcfMargin":[-4.446332268242944,-10.519060531074508,-23.414567013264882,-22.349707491747868,1.2721995233154162,2.1579486865657937,-31.735566642908054,15.287238144197405,9.391781877885972,17.66765267809063,12.856477776333266],"ebitda":[null,null,null,null,null,null,null,null,294975000,202324000,203461000],"debtToCapital":[null,null,null,null,null,null,null,null,null,0,36.42534167961244],"returnOnAssets":[-14.082420458185481,-18.601193002745173,-36.76534272835535,-36.30366718401098,15.952772577094251,7.690641717421346,1.7682152608640855,-24.38429594157102,16.44400055828151,8.783641214466725,3.136541599784622],"returnOnEquity":[-272.0952293560564,-31.24055435112924,-58.773394738627026,-77.4201045124793,26.49746853597345,10.160622224871114,2.450127733989688,-145.66766224877108,149.14691366549283,43.69902811727656,13.658691434656467],"revenueGrowth":[null,32.19340822574404,58.886185383788494,45.459276921974244,42.85333054419107,73.9614219927021,140.40512216391537,107.97398431931575,101.65329465547947,2.8539909287761844,85.54244152165413]}},"quarterly":{"keys":["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":["Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[6657700,4260610,3678606,6171791,6657700,6252890,6000429,10236898,10785796,9140941,12059976,9298327,16565316,14680367,14485650,16121929,20423847,24115120,28184889,30037227,36839149,35664735,50035000,65073000,94909000,104255000,133388000,154020000,188233000,177964000,259939000,325883000,384757000,347435000,355708000,401977000,265748000,332197000,329276000,739259000,725106000,721628000,782615000,817925000],"costOfRevenue":[3772948,2596089,2158742,3407612,3772948,3691851,3617623,5670277,6110898,5334589,7296295,5316508,9694932,9235873,8764592,9255898,11801478,14022765,15182706,17024412,19305416,18239466,29456000,36824000,57216000,62608000,79494000,94701000,109583000,98957000,146121000,166889000,190675000,181190000,173501000,192879000,143519000,165524000,156903000,358408000,352827000,379798000,404548000,424237000],"grossProfit":[2884752,1664521,1519864,2764179,2884752,2561039,2382806,4566621,4674898,3806352,4763681,3981819,6870384,5444494,5721058,6866031,8622369,10092355,13002183,13012815,17533733,17425269,20579000,28249000,37693000,41647000,53894000,59319000,78650000,79007000,113818000,158994000,194082000,166245000,182207000,209098000,122229000,166673000,172373000,380851000,372279000,341830000,378067000,393688000],"operatingExpenses":[2817302,2672734,2663546,4164770,2817302,2929176,4216050,4057370,6261481,8975743,7601926,7288724,10959166,5851306,6223105,7994685,7118498,11413968,12034593,11764490,13020424,16242493,19766000,27831000,45878000,38785000,43778000,46889000,226249000,111753000,69305000,94481000,96985000,108102000,99317000,115150000,125843000,185569000,120542000,243686000,458078000,321665000,244974000,324333000],"operatingIncome":[67450,-1008213,-1143682,-1400591,67450,-368137,-1833244,509251,-1586583,-5169391,-2838245,-3306905,-4088782,-406812,-502047,-1128654,1503871,-1321613,967590,1248325,4513309,1182776,813000,418000,-8185000,2862000,10116000,12430000,-147599000,-32746000,44913000,64813000,97697000,58943000,83190000,94248000,-3214000,-18496000,52031000,142965000,-79999000,26065000,138993000,75255000],"pretaxIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546051,1558334,4753603,1782012,585000,780000,-8537000,3112000,10030000,11968000,-146404000,-28258000,49764000,69455000,104745000,67785000,92461000,104631000,8175000,-10217000,60993000,129465000,-88031000,22606000,137536000,69530000],"interestExpense":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111419,144021,null,2000,null,5364,null,2000,null,null,null,null,null,null,null,null,0,0,0,0,18080000,18243000,12654000,11843000,11566000],"netIncome":[9950,-1065836,-1200557,-1457466,9950,-419542,-1881300,470773,-1622244,-5207812,-2876504,-3348658,-4131714,-849772,11656594,-1473295,961042,-1173082,546051,1558334,4753603,1666012,585000,780000,-9371000,11942000,6679000,9158000,-181896000,-21223000,41227000,51509000,83949000,50116000,77811000,79783000,6356000,-18876000,44419000,99855000,-61014000,24739000,110099000,55293000],"dilutedEps":[0,null,-0.009999999999999998,-0.013333333333333332,0,null,-0.016666666666666666,0.003333333333333333,-0.013333333333333332,null,-0.019999999999999997,-0.023333333333333334,-0.026666666666666665,-0.00703312032165967,0.06333333333333332,-0.009999999999999998,0.009999999999999998,-0.010109362480844203,0.003333333333333333,0.006666666666666666,0.019999999999999997,0.006785805373209969,0.003333333333333333,0.003333333333333333,-0.043333333333333335,null,0.03,0.039999999999999994,-0.82,null,0.13,0.17,0.3,0.1700295955277869,0.27,0.28,0,-0.10027237157216588,0.15,0.33,-0.27,0.03104998832495665,0.33,0.14],"cash":[11853719,10128320,9234675,7347403,7765707,11747138,20904487,19997743,19418583,14186624,9987713,8495911,5314112,7743181,null,null,null,23090682,19094101,20110815,52158098,43248021,31634675,83789981,61377202,16255000,25532000,60031000,592134000,614159000,595476000,681054000,760022000,755981000,879498000,903210000,903748000,890190000,977285000,615233000,805955000,398866000,549201000,631234000],"currentAssets":[null,15244551,null,null,14211842,17683589,28562031,30072797,33875357,27048231,28888392,24025540,28336532,34505653,32620063,32562580,48942137,51508901,56661754,61900613,90941321,93150665,112217555,205305787,252561960,262361000,298208000,303728000,1027016000,917971000,993111000,1072255000,1215149000,1204904000,1315025000,1384989000,1363470000,1324580000,1411456000,1391212000,1941574000,1811154000,1864278000,1875961000],"totalAssets":[null,15265870,null,null,14248350,17717122,28597662,30110002,33925315,27110873,28954798,24146597,28458036,34627507,43967913,43636765,74422394,90382236,94927954,98899097,128099196,131289773,148177671,241548125,294978175,314018000,343924000,349638000,1327649000,1222069000,1292271000,1399249000,1545618000,1536396000,1646140000,1718888000,1704323000,1766881000,1859518000,3795143000,5265708000,5119621000,5157593000,5168151000],"currentLiabilities":[null,2021835,null,null,2561928,2322485,4367308,3945975,8939715,6463628,10407367,7739858,14727948,14865144,9231496,9356352,11072632,26683399,29233268,30076130,28772227,26365092,38642619,54256877,93421330,93124000,111751000,105834000,271293000,161295000,191731000,269225000,335517000,276613000,315269000,312984000,289460000,365535000,417854000,659775000,1028988000,1078726000,1051333000,1043635000],"totalLiabilities":[null,6521835,null,null,7061928,6822485,7867308,7445975,12439715,9963628,13907367,11239858,18227948,22824525,18697742,18878404,11085379,26923247,29422057,30279231,28897205,26962330,39166402,54708765,97579964,96973000,115570000,109765000,443712000,357490000,386748000,443699000,507783000,447868000,483461000,478646000,456209000,542464000,591916000,1703829000,2302323000,2178179000,2146856000,2208592000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,871917000,870472000,676926000,675881000,674850000],"equity":[null,8744035,null,null,7186422,10894637,20730354,22664027,21485600,17147245,15047430,12906738,11013142,11802982,25270171,24758361,63337015,63459000,65505897,68619866,99201991,104326000,109011000,186838000,197398000,217045000,228354000,239873000,59449000,40091000,81035000,131062000,213347000,264040000,338191000,415754000,423626000,399929000,443114000,1266826000,1203110000,1181467000,1250762000,1199584000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,824488000,824488000,824488000,824488000,824488000,824488000,824488000,824488000,824488000,824488000,824488000,824488000,null,null,null,null],"operatingCashFlow":[null,-1700530,-887237,-1886650,433509,-23034,-861267,-1874463,-496130,-5186265,-4275713,-1496822,-3232329,-2641556,-6793712,2306369,3520879,2000452,-3817544,-428534,8089588,-448510,-13318000,-17012000,-21734000,-44522000,9125000,33171000,128671000,-62785000,-13831000,59042000,90835000,5172000,134649000,39643000,12934000,75672000,103367000,43712000,331801000,-119438000,73723000,222543000],"capex":[null,6059,6408,5922,15205,3295,6332,6014,18370,18818,11717,66346,15419,16935,null,null,32245,22653,107372,208405,100894,157329,698000,518000,1179000,755000,742000,1714000,1021000,4787000,2253000,4557000,5877000,4746000,4525000,9214000,4244000,5407000,6944000,8250000,10345000,10528000,7916000,17066000],"depreciationAndAmortization":[null,6522,3394,3974,4978,4605,4234,4440,5618,6133,7953,11695,14972,37542,18761,199535,543353,null,124939,null,null,null,null,null,null,null,null,null,null,null,549000,698000,874000,1105000,1229000,1419000,2240000,2386000,2611000,9119000,8786000,8935000,9134000,10104000],"dilutedShares":[115999353,null,115141140,115626768,115999353,null,125351559,170632848,136463724,null,142348659,153011409,153295725,153527736,185062227,172008351,187597530,211750500,211018248,214419195,224544717,231610119,230775000,231714000,223827000,null,234867000,235116000,227388000,null,236277000,236832000,237273000,237198000,237523000,237595000,233696000,237176000,237172000,260211000,257778000,261241000,259764000,256933000],"sharesOutstanding":[null,115141140,null,null,115999353,119999352,131715723,136020690,137037279,137104779,152870607,153189453,153374838,171007524,171595095,172113561,206625771,206823933,207837780,208687503,214954668,216788487,217757061,223411617,224237772,224727000,226053000,226866000,228648000,229146788,230346000,230652000,231675021,231787482,233070146,233344377,234982044,235014000,235283266,257769000,257784000,256906000,256549000,253341000],"totalCosts":[6590250,5268823,4822288,7572382,6590250,6621027,7833673,9727647,12372379,14310332,14898221,12605232,20654098,15087179,14987697,17250583,18919976,25436733,27217299,28788902,32325840,34481959,49222000,64655000,103094000,101393000,123272000,141590000,335832000,210710000,215026000,261070000,287060000,288492000,272518000,307729000,268962000,350693000,277245000,596294000,805105000,695563000,643622000,742670000],"freeCashFlow":[null,-1706589,-893645,-1892572,418304,-26329,-867599,-1880477,-514500,-5205083,-4287430,-1563168,-3247748,-2658491,null,null,3488634,1977799,-3924916,-636939,7988694,-605839,-14016000,-17530000,-22913000,-45277000,8383000,31457000,127650000,-67572000,-16084000,54485000,84958000,426000,130124000,30429000,8690000,70265000,96423000,35462000,321456000,-129966000,65807000,205477000],"capexOutflow":[null,-6059,-6408,-5922,-15205,-3295,-6332,-6014,-18370,-18818,-11717,-66346,-15419,-16935,null,null,-32245,-22653,-107372,-208405,-100894,-157329,-698000,-518000,-1179000,-755000,-742000,-1714000,-1021000,-4787000,-2253000,-4557000,-5877000,-4746000,-4525000,-9214000,-4244000,-5407000,-6944000,-8250000,-10345000,-10528000,-7916000,-17066000],"grossMargin":[43.329558255854124,39.06766871410432,41.31630296911384,44.78730728244038,43.329558255854124,40.957685166379065,39.71059402586049,44.60942172130659,43.34309679137265,41.64070198024471,39.49992106120278,42.82296159298334,41.47451216747088,37.08690661480057,39.49465850686714,42.588148105602,42.21716408275091,41.85073514044301,46.13175166309862,43.322291368640656,47.59538012129433,48.8585405162831,41.12920955331268,43.411245831604504,39.7148847843724,39.947244736463475,40.40393438690137,38.51382937280873,41.78332173423364,44.39493380683734,43.786426815522105,48.78867569035513,50.44274698056176,47.84923798696159,51.223756564373026,52.017403980824774,45.994325451179314,50.172939550929115,52.34909316196747,51.51793890909681,51.341321130979466,47.369281679757435,48.308171961948084,48.13253048873674],"operatingMargin":[1.0131126364960874,-23.663583383600002,-31.0900922795211,-22.693428860439376,1.0131126364960874,-5.88746963404122,-30.55188220708886,4.9746612694587755,-14.709929614837886,-56.55206613848618,-23.534416652238775,-35.56451606832068,-24.682789027387102,-2.7711296318409477,-3.4658230731793185,-7.000737938989807,7.363309174809232,-5.4804330229333305,3.4330097947165945,4.155926244456587,12.251393212150475,3.3163740036201026,1.6248625961826721,0.6423555084289951,-8.62405040617855,2.7451920771186034,7.5838906048520105,8.070380470068821,-78.41292440751621,-18.400350632712232,17.278284520599062,19.888426214316183,25.391870713203396,16.965187732957244,23.38716025504065,23.446117563940224,-1.209416439634541,-5.56778056394248,15.801637532039992,19.338959688011915,-11.032731766114196,3.611971819275305,17.760073599407118,9.200721337530947],"netMargin":[0.14945101161061627,-25.016042303801566,-32.63619425401905,-23.614960389941913,0.14945101161061627,-6.709569495065482,-31.35275827778314,4.598785686835993,-15.040558898017355,-56.97238391539777,-23.85165608953119,-36.01355383608256,-24.94195703842897,-5.78849288985759,80.4699409415525,-9.138453593239369,4.70548961711278,-4.864508242131907,1.9373892159021806,5.188008866464271,12.90367212337071,4.671314675406953,1.1691815728989707,1.198653819556498,-9.873668461368258,11.454606493693348,5.0071970492098234,5.945981041423192,-96.63342771990034,-11.925445595738465,15.860259522426414,15.805979446611207,21.818706352321076,14.424568624347,21.87496485881678,19.84765297517022,2.3917395427246864,-5.6821705193002945,13.489899051251838,13.507444616839296,-8.414493880894655,3.4282206344543176,14.068092229257042,6.760155270960051],"currentRatio":[null,7.5399580084428255,null,null,5.547322953650532,7.614081038198309,6.539962603965646,7.621132166321378,3.789310621199893,4.184682503386643,2.775763745047138,3.1041318845901307,1.9239972873342572,2.321245794860783,3.5335619492225314,3.480264530449474,4.4200996655537725,1.930372551113147,1.9382627354560564,2.0581309164443695,3.160732778870402,3.533106010022647,2.903984199414641,3.7839587965964205,2.7034721085645,2.817329582062626,2.6685040849746313,2.8698527883288922,3.785633982447022,5.691255153600546,5.179710114691938,3.9827467731451387,3.6217211050408773,4.355919642243857,4.171120535162037,4.425111187792347,4.710391763974297,3.6236748874936735,3.3778688249962907,2.108615815997878,1.8868772036214223,1.6789750131173253,1.7732516719250704,1.797525954955516],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1669753,4897624,null,587000,null,-8531636,null,10032000,null,null,null,null,null,null,null,null,104631000,8175000,-10217000,60993000,147545000,-69788000,35260000,149379000,81096000],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-890190000,null,256684000,64517000,278060000,126680000,43616000],"fcfMargin":[null,-40.05503906717583,-24.29303382857528,-30.664875074350377,6.283010649323339,-0.4210692975568097,-14.458949518442765,-18.36959789967625,-4.7701625359871445,-56.9425292210069,-35.550899935455924,-16.811282287663147,-19.605711113509695,-18.109158987646563,null,null,17.08117966218607,8.201489356055454,-13.925603893632507,-2.1204986731964306,21.685338062505192,-1.6987060187044707,-28.01239132607175,-26.938976226699246,-24.14207293302005,-43.42909212987387,6.284673283953579,20.42397091286846,67.81488899395961,-37.96947697287092,-6.187605553610655,16.719190629765897,22.080949794285747,0.12261286283765309,36.581690600155184,7.56983608514915,3.2700152023721722,21.151605824254887,29.283336775228076,4.7969656101582805,44.33227693606176,-18.01011047243178,8.40860448624164,25.12174099092215],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106050000,10415000,-7831000,63604000,156664000,-61002000,44195000,158513000,91200000],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,40.767731326297735,41.97914526650019,36.42534167961244,35.08075964254924,36.002868065773455],"returnOnAssets":[null,null,null,null,-26.06553741310397,-18.601193002745173,-13.107218345331868,-6.044898303228276,-14.33278119902233,-36.76534272835535,-32.09519454077202,-48.12398211690342,-49.90013441246528,-36.30366718401098,9.12322088519172,15.348347578274444,20.012686572169265,15.952770977218952,-1.6404865380191622,2.6552545772656146,5.614123412718614,7.690641717421346,7.04463255426525,4.573169934692549,-2.9970820632711175,1.7677661332895709,4.076393392291489,6.227480389530454,-18.9959840898141,-24.38429594157102,-18.669412875604678,-12.623228373245384,10.821270699868824,16.44400055828151,17.927036074939824,18.7072601364212,13.173531457955697,8.783641214466725,6.371528540433778,4.778863230910381,1.847452328404278,3.136541599784622,4.950156838049162,2.881016733357179],"returnOnEquity":[null,null,null,null,-51.67952842179321,-31.24055435112924,-18.081495376297,-8.03087200699152,-24.081405908519464,-58.773394738627026,-51.62861400247707,-73.4042014558866,-95.7864030552321,-77.4201045124793,16.501229822677196,27.62139560551799,27.6921244429921,26.49746587858927,-2.5100977054877505,4.0530754562302835,6.995128295542795,10.160622224871114,9.81331796198508,6.094637148499471,-4.2751100420633525,2.449505400300587,5.946082136558327,8.62785351209601,-120.00685232842898,-145.66766224877108,-98.73266341078707,-59.51608772426435,113.97674452704585,149.14691366549283,125.65298907987577,106.67537160580525,67.21352396412406,43.69902811727656,28.588579364012773,15.660949256498949,7.915728182077484,13.658691434656467,20.506695885649247,10.470035395574945],"revenueGrowth":[null,null,null,null,0,46.76044040642067,63.11692527006154,65.86592125365229,62.00483650509936,46.18745891899585,100.98522955608674,-9.168509835694373,53.58454767733416,60.60017234549484,20.113423111289762,73.3852659731154,23.292830634803472,64.26782790920691,94.5711031261973,86.31285995615042,80.37321274488592,47.89366588264956,77.52420454804701,116.64116997218153,157.63081552182436,192.31957001783414,166.58938742879985,136.68802729242543,98.32997924327513,70.70068581842597,94.87435151587849,111.58485910920662,104.40464743164056,95.22768649839293,36.84287467444285,23.350098041321576,-30.930951223759408,-4.385856347230421,-7.430814038481004,83.9057956052212,172.85473456056116,117.22893343407677,137.67751065975048,10.641196116651951]}},"filings":[{"accn":"0001829126-21-003803","filed":"2021-05-13","form":"10-K/A"},{"accn":"0001213900-20-036371","filed":"2020-11-12","form":"10-Q"},{"accn":"0001829126-21-003804","filed":"2021-05-13","form":"10-Q"},{"accn":"0001829126-21-007909","filed":"2021-08-12","form":"10-Q"},{"accn":"0001829126-21-014180","filed":"2021-11-12","form":"10-Q"},{"accn":"0001829126-23-002816","filed":"2023-04-19","form":"10-K/A"},{"accn":"0000950170-22-008947","filed":"2022-05-10","form":"10-Q"},{"accn":"0000950170-22-016034","filed":"2022-08-09","form":"10-Q"},{"accn":"0000950170-22-023818","filed":"2022-11-09","form":"10-Q"},{"accn":"0001341766-24-000015","filed":"2024-02-29","form":"10-K"},{"accn":"0000950170-23-019722","filed":"2023-05-09","form":"10-Q"},{"accn":"0001341766-23-000013","filed":"2023-08-08","form":"10-Q"},{"accn":"0001341766-23-000035","filed":"2023-11-07","form":"10-Q"},{"accn":"0001615774-17-006346","filed":"2017-11-08","form":"10-Q"},{"accn":"0001615774-17-001341","filed":"2017-03-30","form":"10-K"},{"accn":"0001615774-16-008159","filed":"2016-11-10","form":"10-Q"},{"accn":"0001615774-17-002240","filed":"2017-05-11","form":"10-Q"},{"accn":"0001615774-17-004181","filed":"2017-08-09","form":"10-Q"},{"accn":"0001615774-18-001689","filed":"2018-03-08","form":"10-K"},{"accn":"0001615774-18-003564","filed":"2018-05-10","form":"10-Q"},{"accn":"0001615774-18-007796","filed":"2018-08-09","form":"10-Q"},{"accn":"0001615774-18-012306","filed":"2018-11-08","form":"10-Q"},{"accn":"0001615774-19-004030","filed":"2019-03-14","form":"10-K"},{"accn":"0001615774-19-007328","filed":"2019-05-09","form":"10-Q"},{"accn":"0001213900-19-014875","filed":"2019-08-08","form":"10-Q"},{"accn":"0001213900-19-022270","filed":"2019-11-07","form":"10-Q"},{"accn":"0001213900-20-011763","filed":"2020-05-12","form":"10-Q"},{"accn":"0001213900-20-020515","filed":"2020-08-06","form":"10-Q"},{"accn":"0001341766-24-000029","filed":"2024-05-07","form":"10-Q"},{"accn":"0001341766-24-000057","filed":"2024-08-06","form":"10-Q"},{"accn":"0001341766-24-000093","filed":"2024-11-06","form":"10-Q"},{"accn":"0001341766-26-000024","filed":"2026-03-02","form":"10-K"},{"accn":"0001341766-25-000144","filed":"2025-11-07","form":"10-Q"},{"accn":"0001341766-26-000039","filed":"2026-05-07","form":"10-Q"},{"accn":"0001341766-26-000050","filed":"2026-08-06","form":"10-Q"},{"accn":"0001341766-25-000024","filed":"2025-03-03","form":"10-K"},{"accn":"0001341766-25-000080","filed":"2025-05-06","form":"10-Q"},{"accn":"0001341766-25-000104","filed":"2025-08-08","form":"10-Q"},{"accn":"0001829126-21-001412","filed":"2021-03-11","form":"10-K"},{"accn":"0000950170-22-003965","filed":"2022-03-16","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":75146546},"#1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":51031426},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":24115120},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":75146546},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28184889},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30037227},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":36839149},"#2":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":130726000},"#3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":95061265},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":35664735},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":130726000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":50035000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":65073000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":94909000},"#4":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":314272000},"#5":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":210017000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":104255000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":314272000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":133388000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":154020000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":188233000},"#6":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":653604000},"#7":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":475640000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":177964000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":6657700},"#8":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":17217944},"#9":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":12957334},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":4260610},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":17217944},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3678606},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6171791},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6657700},"#10":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":22760987},"#11":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":16508097},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":6252890},"revenue@FY2016":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":22760987},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3617623},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5670277},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6110898},"#12":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20733387},"#13":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15398798},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":5334589},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20733387},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7296295},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":5316508},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9694932},"#14":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31543608},"#15":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":22307735},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":9235873},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31543608},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":8764592},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":9255898},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":11801478},"#16":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":43844733},"#17":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":29821968},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":14022765},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":43844733},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":15182706},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17024412},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":19305416},"#18":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69752000},"#19":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":51512534},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":18239466},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69752000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":29456000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":36824000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":57216000},"#20":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186103000},"#21":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":123495000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":62608000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186103000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":79494000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94701000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":109583000},"#22":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":382735000},"#23":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":283778000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":98957000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":382735000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":146121000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":166889000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":190675000},"#24":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":684875000},"#25":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":503685000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":181190000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":684875000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":173501000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":192879000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":143519000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":675423000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":509899000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":165524000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":675423000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":156903000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":358408000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":352827000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1247936000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":868138000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":379798000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1247936000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":404548000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":424237000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3772948},"#30":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10177986},"#31":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":7581897},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":2596089},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10177986},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2158742},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3407612},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3772948},"#32":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13031153},"#33":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9339302},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":3691851},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13031153},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2884752},"#34":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7039958},"#35":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5375437},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":1664521},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7039958},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1519864},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2764179},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2884752},"#36":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9729834},"#37":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7168795},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":2561039},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9729834},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2382806},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4566621},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":4674898},"#38":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":15430677},"#39":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11624325},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":3806352},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":15430677},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4763681},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3981819},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6870384},"#40":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":21060378},"#41":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":15615884},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":5444494},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":21060378},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5721058},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6866031},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":8622369},"#42":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":31301813},"#43":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":21209458},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":10092355},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":31301813},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13002183},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":13012815},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17533733},"#44":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":60974000},"#45":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":43548731},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":17425269},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":60974000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20579000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":28249000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":37693000},"#46":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":128169000},"#47":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":86522000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":41647000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":128169000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":53894000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":59319000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":78650000},"#48":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":270869000},"#49":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":191862000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":79007000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":270869000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":113818000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":158994000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":194082000},"#50":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":633139000},"#51":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":466894000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":166245000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":633139000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":182207000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":209098000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":122229000},"#52":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":680207000},"#53":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":513534000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":166673000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":680207000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":172373000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":380851000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":372279000},"#54":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1267333000},"#55":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":925503000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":341830000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1267333000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":378067000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":393688000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2817302},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8867418},"#57":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":6194684},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":2672734},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8867418},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2663546},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":4164770},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2817302},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12574794},"#59":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9645618},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":2929176},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12574794},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4216050},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4057370},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6261481},"#60":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23510644},"#61":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":14534901},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":8975743},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23510644},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7601926},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7288724},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10959166},"#62":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31701122},"#63":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":25849816},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":5851306},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31701122},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6223105},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":7994685},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":7118498},"#64":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":32750256},"#65":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":21336288},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":11413968},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":32750256},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12034593},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":11764490},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":13020424},"#66":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":53062000},"#67":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":36819507},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":16242493},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":53062000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19766000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":27831000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":45878000},"#68":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":132259000},"#69":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":93474000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":38785000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":132259000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":43778000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":46889000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":226249000},"#70":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":428670000},"#71":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":316917000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":111753000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":428670000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":366773000},"#73":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1700000},"#74":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#75":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":500000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"},{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":368973000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":99017000},"#77":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":200000},"#78":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":100000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"},{"ref":"#78"}],"rule":"component-sum","value":99317000},"#79":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":653604000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":653604000},"#80":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":259939000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":259939000},"#81":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":325883000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":325883000},"#82":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":384757000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":384757000},"#83":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":725106000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":725106000},"#84":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-1827460},"#85":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-819247},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":-1008213},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-1827460},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1143682},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-1400591},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":67450},"#86":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2844960},"#87":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-2476823},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":-368137},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2844960},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-1833244},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":509251},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-1586583},"#88":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8079967},"#89":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-2910576},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":-5169391},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8079967},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2838245},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3306905},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-4088782},"#90":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-10640744},"#91":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-10233932},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":-406812},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-10640744},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-502047},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-1128654},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1503871},"#92":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1448443},"#93":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-126830},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":-1321613},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1448443},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":967590},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1248325},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4513309},"#94":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7912000},"#95":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6729224},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":1182776},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7912000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":813000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":418000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-8185000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-4090000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-6952000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":2862000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-4090000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10116000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":12430000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-147599000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-157801000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-125055000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":-32746000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-157801000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44913000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":64813000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":97697000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":266366000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":207423000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":58943000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":266366000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":83190000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":94248000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-3214000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":155728000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":174224000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":-18496000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":155728000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":52031000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":142965000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-79999000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":141062000},"#105":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":114997000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":26065000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":141062000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":138993000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":75255000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9971260},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":546051},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1558334},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4753603},"#106":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8640000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6857988},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":1782012},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8640000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":585000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":780000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-8537000},"#108":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#109":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":0},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11843000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":11566000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":111419},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144021},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2000},"#110":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":0},"#111":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2000},"interestExpense@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":-2000},"#112":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5364},"interestExpense@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":5364},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2000},"#113":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":0},"#114":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2000},"interestExpense@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-2000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9950},"#115":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-2149804},"#116":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-1083968},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":-1065836},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-2149804},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1200557},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-1457466},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9950},"#117":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-3067615},"#118":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-2648073},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":-419542},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-3067615},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-1881300},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":470773},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-1622244},"#119":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8240583},"#120":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3032771},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":-5207812},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8240583},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2876504},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3348658},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-4131714},"#121":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-11206648},"#122":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-10356876},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":-849772},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-11206648},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11656594},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-1473295},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":961042},"#123":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9971260},"#124":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11144342},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":-1173082},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9971260},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":546051},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1558334},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4753603},"#125":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8524000},"#126":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6857988},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":1666012},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8524000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":585000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":780000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-9371000},"#127":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3937000},"#128":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-8005000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":11942000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3937000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6679000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":9158000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-181896000},"#129":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-187282000},"#130":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-166059000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":-21223000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-187282000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":41227000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":51509000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":83949000},"#131":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":226801000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":176685000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":50116000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":226801000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":77811000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":79783000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6356000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":145074000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":163950000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":-18876000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":145074000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":44419000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":99855000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-61014000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":107999000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":83260000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":24739000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":107999000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":110099000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":55293000},"#137":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0},"dilutedEps@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#137"}],"scale":0.3333333333333333,"rule":"split-restated","value":0},"#138":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.03},"dilutedEps@2016Q1":{"kind":"computed","op":"product","terms":[{"ref":"#138"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.009999999999999998},"#139":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.04},"dilutedEps@2016Q2":{"kind":"computed","op":"product","terms":[{"ref":"#139"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.013333333333333332},"#140":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0},"dilutedEps@2016Q3":{"kind":"computed","op":"product","terms":[{"ref":"#140"}],"scale":0.3333333333333333,"rule":"split-restated","value":0},"#141":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.05},"dilutedEps@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#141"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.016666666666666666},"#142":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.01},"dilutedEps@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#142"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.003333333333333333},"#143":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.04},"dilutedEps@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#143"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.013333333333333332},"#144":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.06},"dilutedEps@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#144"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.019999999999999997},"#145":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.07},"dilutedEps@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#145"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.023333333333333334},"#146":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.08},"dilutedEps@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#146"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.026666666666666665},"#147":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.77},"#148":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":236964000},"#149":{"kind":"computed","op":"product","terms":[{"ref":"#147"},{"ref":"#148"}],"value":182462280},"#150":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.6},"#151":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":236886000},"#152":{"kind":"computed","op":"product","terms":[{"ref":"#150"},{"ref":"#151"}],"value":142131600},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152","weight":-1}],"value":40330680},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#148","weight":4},{"ref":"#151","weight":-3}],"rule":"unaverage-quarter","value":237198000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"per-share-quarter","value":0.1700295955277869},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.77},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.27},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.28},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0},"#155":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.45},"#156":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":237404000},"#157":{"kind":"computed","op":"product","terms":[{"ref":"#155"},{"ref":"#156"}],"value":106831800},"#158":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.55},"#159":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":237480000},"#160":{"kind":"computed","op":"product","terms":[{"ref":"#158"},{"ref":"#159"}],"value":130614000.00000001},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#160","weight":-1}],"value":-23782200.000000015},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#156","weight":4},{"ref":"#159","weight":-3}],"rule":"unaverage-quarter","value":237176000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"per-share-quarter","value":-0.10027237157216588},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.45},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.15},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.33},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.27},"#163":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.25},"#164":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":254911000},"#165":{"kind":"computed","op":"product","terms":[{"ref":"#163"},{"ref":"#164"}],"value":63727750},"#166":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.22},"#167":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":252801000},"#168":{"kind":"computed","op":"product","terms":[{"ref":"#166"},{"ref":"#167"}],"value":55616220},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168","weight":-1}],"value":8111530},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#164","weight":4},{"ref":"#167","weight":-3}],"rule":"unaverage-quarter","value":261241000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"per-share-quarter","value":0.03104998832495665},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.25},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.33},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.14},"#171":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":14,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.08},"dilutedEps@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#171"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.026666666666666665},"#172":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":18,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.09},"dilutedEps@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#172"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.03},"#173":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.19},"dilutedEps@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#173"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.06333333333333332},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2015-09-30","value":11853719},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-12-31","value":10128320},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-12-31","value":10128320},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-03-31","value":9234675},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2016-06-30","value":7347403},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2016-09-30","value":7765707},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-12-31","value":11747138},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-12-31","value":11747138},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2017-03-31","value":20904487},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2017-06-30","value":19997743},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-09-30","value":19418583},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-12-31","value":14186624},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-12-31","value":14186624},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2018-03-31","value":9987713},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2018-06-30","value":8495911},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2018-09-30","value":5314112},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-12-31","value":7743181},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-12-31","value":7743181},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-12-31","value":23090682},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-12-31","value":23090682},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-03-31","value":19094101},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-06-30","value":20110815},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-09-30","value":52158098},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-12-31","value":43248021},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-12-31","value":43248021},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-03-31","value":31634675},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-06-30","value":83789981},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-09-30","value":61377202},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":16255000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":16255000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-03-31","value":25532000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-06-30","value":60031000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-09-30","value":592134000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":614159000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":614159000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-03-31","value":595476000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-06-30","value":681054000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-09-30","value":760022000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2023-12-31","value":755981000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2023-12-31","value":755981000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-03-31","value":879498000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2024-06-30","value":903210000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2024-09-30","value":903748000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2024-12-31","value":890190000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2024-12-31","value":890190000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2025-03-31","value":977285000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-06-30","value":615233000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-09-30","value":805955000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-12-31","value":398866000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-12-31","value":398866000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2026-03-31","value":549201000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2026-06-30","value":631234000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2015-12-31","value":15244551},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2015-12-31","value":15244551},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2016-09-30","value":14211842},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-12-31","value":17683589},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-12-31","value":17683589},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2017-03-31","value":28562031},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2017-06-30","value":30072797},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2017-09-30","value":33875357},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":27048231},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":27048231},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2018-03-31","value":28888392},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2018-06-30","value":24025540},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2018-09-30","value":28336532},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":34505653},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":34505653},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2019-03-31","value":32620063},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-06-30","value":32562580},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2019-09-30","value":48942137},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":51508901},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":51508901},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2020-03-31","value":56661754},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2020-06-30","value":61900613},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-09-30","value":90941321},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":93150665},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":93150665},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":112217555},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":205305787},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":252561960},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":262361000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":262361000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":298208000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":303728000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":1027016000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":917971000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":917971000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":993111000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":1072255000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":1215149000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":1204904000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":1204904000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2024-03-31","value":1315025000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2024-06-30","value":1384989000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2024-09-30","value":1363470000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2024-12-31","value":1324580000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2024-12-31","value":1324580000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":1411456000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":1391212000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-09-30","value":1941574000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-12-31","value":1811154000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-12-31","value":1811154000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2026-03-31","value":1864278000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2026-06-30","value":1875961000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-12-31","value":131289773},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-12-31","value":131289773},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2015-12-31","value":15265870},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2015-12-31","value":15265870},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2016-09-30","value":14248350},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-12-31","value":17717122},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-12-31","value":17717122},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2017-03-31","value":28597662},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2017-06-30","value":30110002},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2017-09-30","value":33925315},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-12-31","value":27110873},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-12-31","value":27110873},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2018-03-31","value":28954798},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2018-06-30","value":24146597},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2018-09-30","value":28458036},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":34627507},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":34627507},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2019-03-31","value":43967913},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2019-06-30","value":43636765},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2019-09-30","value":74422394},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":90382236},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":90382236},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2020-03-31","value":94927954},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-06-30","value":98899097},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-09-30","value":128099196},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-03-31","value":148177671},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-06-30","value":241548125},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-09-30","value":294978175},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":314018000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":314018000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-03-31","value":343924000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-06-30","value":349638000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-09-30","value":1327649000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":1222069000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":1222069000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-03-31","value":1292271000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-06-30","value":1399249000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-09-30","value":1545618000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2023-12-31","value":1536396000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2023-12-31","value":1536396000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-03-31","value":1646140000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-06-30","value":1718888000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2024-09-30","value":1704323000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2024-12-31","value":1766881000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2024-12-31","value":1766881000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2025-03-31","value":1859518000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-06-30","value":3795143000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-09-30","value":5265708000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-12-31","value":5119621000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-12-31","value":5119621000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2026-03-31","value":5157593000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2026-06-30","value":5168151000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":161295000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":161295000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2015-12-31","value":2021835},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2015-12-31","value":2021835},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2016-09-30","value":2561928},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-12-31","value":2322485},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-12-31","value":2322485},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2017-03-31","value":4367308},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2017-06-30","value":3945975},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2017-09-30","value":8939715},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":6463628},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":6463628},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2018-03-31","value":10407367},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2018-06-30","value":7739858},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2018-09-30","value":14727948},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":14865144},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":14865144},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2019-03-31","value":9231496},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-06-30","value":9356352},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2019-09-30","value":11072632},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":26683399},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":26683399},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2020-03-31","value":29233268},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2020-06-30","value":30076130},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-09-30","value":28772227},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":26365092},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":26365092},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":38642619},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":54256877},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":93421330},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":93124000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":93124000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":111751000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":105834000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":271293000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":191731000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":269225000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":335517000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":276613000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2023-12-31","value":276613000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2024-03-31","value":315269000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2024-06-30","value":312984000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2024-09-30","value":289460000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2024-12-31","value":365535000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2024-12-31","value":365535000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":417854000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":659775000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-09-30","value":1028988000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-12-31","value":1078726000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-12-31","value":1078726000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2026-03-31","value":1051333000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2026-06-30","value":1043635000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2015-12-31","value":6521835},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2015-12-31","value":6521835},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2016-09-30","value":7061928},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-12-31","value":6822485},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-12-31","value":6822485},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2017-03-31","value":7867308},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2017-06-30","value":7445975},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2017-09-30","value":12439715},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-12-31","value":9963628},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-12-31","value":9963628},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2018-03-31","value":13907367},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2018-06-30","value":11239858},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2018-09-30","value":18227948},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-31","value":22824525},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-31","value":22824525},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2019-03-31","value":18697742},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-06-30","value":18878404},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2019-09-30","value":11085379},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2019-12-31","value":26923247},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2019-12-31","value":26923247},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2020-03-31","value":29422057},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2020-06-30","value":30279231},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2020-09-30","value":28897205},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2020-12-31","value":26962330},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2020-12-31","value":26962330},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-03-31","value":39166402},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-06-30","value":54708765},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-09-30","value":97579964},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-12-31","value":96973000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-12-31","value":96973000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-03-31","value":115570000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-06-30","value":109765000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-09-30","value":443712000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-12-31","value":357490000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-12-31","value":357490000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-03-31","value":386748000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-06-30","value":443699000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-09-30","value":507783000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2023-12-31","value":447868000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2023-12-31","value":447868000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2024-03-31","value":483461000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2024-06-30","value":478646000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2024-09-30","value":456209000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2024-12-31","value":542464000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2024-12-31","value":542464000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2025-03-31","value":591916000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2025-06-30","value":1703829000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-09-30","value":2302323000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2025-12-31","value":2178179000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2025-12-31","value":2178179000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2026-03-31","value":2146856000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2026-06-30","value":2208592000},"#174":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":0},"#175":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2025-06-30","value":862917000},"#176":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":9000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":871917000},"#177":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-09-30","value":861472000},"#178":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2025-09-30","value":9000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":870472000},"#179":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2025-12-31","value":669926000},"#180":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2025-12-31","value":7000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":676926000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":676926000},"#181":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2026-03-31","value":668881000},"#182":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2026-03-31","value":7000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":675881000},"#183":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2026-06-30","value":667850000},"#184":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2026-06-30","value":7000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":674850000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-06-30","value":24758361},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-09-30","value":63337015},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2015-12-31","value":8744035},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2015-12-31","value":8744035},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2016-09-30","value":7186422},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2016-12-31","value":10894637},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2016-12-31","value":10894637},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2017-03-31","value":20730354},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2017-06-30","value":22664027},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2017-09-30","value":21485600},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2017-12-31","value":17147245},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2017-12-31","value":17147245},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2018-03-31","value":15047430},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2018-06-30","value":12906738},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2018-09-30","value":11013142},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":11802982},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":11802982},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-03-31","value":25270171},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-12-31","value":63459000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-12-31","value":63459000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-03-31","value":65505897},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-06-30","value":68619866},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-09-30","value":99201991},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-12-31","value":104326000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-12-31","value":104326000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-03-31","value":109011000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-06-30","value":186838000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-09-30","value":197398000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2021-12-31","value":217045000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2021-12-31","value":217045000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-03-31","value":228354000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-06-30","value":239873000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-09-30","value":59449000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2022-12-31","value":40091000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2022-12-31","value":40091000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2023-03-31","value":81035000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2023-06-30","value":131062000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2023-09-30","value":213347000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2023-12-31","value":264040000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2023-12-31","value":264040000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-03-31","value":338191000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-06-30","value":415754000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-09-30","value":423626000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2024-12-31","value":399929000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2024-12-31","value":399929000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-03-31","value":443114000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-06-30","value":1266826000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-09-30","value":1203110000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-12-31","value":1181467000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-12-31","value":1181467000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2026-03-31","value":1250762000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2026-06-30","value":1199584000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":9,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":9,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":35,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":35,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":12,"unit":"USD","end":"2022-09-30","value":824488000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":35,"unit":"USD","end":"2022-12-31","value":824488000},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":35,"unit":"USD","end":"2022-12-31","value":824488000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2023-03-31","value":824488000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2023-06-30","value":824488000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2023-09-30","value":824488000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":36,"unit":"USD","end":"2023-12-31","value":824488000},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":36,"unit":"USD","end":"2023-12-31","value":824488000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":36,"unit":"USD","end":"2024-03-31","value":824488000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2024-06-30","value":824488000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":32,"unit":"USD","end":"2024-09-30","value":824488000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":37,"unit":"USD","end":"2024-12-31","value":824488000},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":37,"unit":"USD","end":"2024-12-31","value":824488000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":36,"unit":"USD","end":"2025-03-31","value":824488000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":37,"unit":"USD","end":"2025-06-30","value":824488000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2363412},"#185":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4525000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":4525000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7953},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":124939},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1264000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1917000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":549000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2611000},"#186":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":38666451},"dilutedShares@2016Q3":{"kind":"computed","op":"product","terms":[{"ref":"#186"}],"scale":3,"rule":"split-restated","value":115999353},"#187":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":41783853},"dilutedShares@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#187"}],"scale":3,"rule":"split-restated","value":125351559},"#188":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":56877616},"dilutedShares@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#188"}],"scale":3,"rule":"split-restated","value":170632848},"#189":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":45487908},"dilutedShares@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#189"}],"scale":3,"rule":"split-restated","value":136463724},"#190":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":47449553},"dilutedShares@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#190"}],"scale":3,"rule":"split-restated","value":142348659},"#191":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":51003803},"dilutedShares@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#191"}],"scale":3,"rule":"split-restated","value":153011409},"#192":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":51098575},"dilutedShares@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#192"}],"scale":3,"rule":"split-restated","value":153295725},"#193":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":71473065},"dilutedShares@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#193"}],"scale":3,"rule":"split-restated","value":214419195},"#194":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":74848239},"dilutedShares@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#194"}],"scale":3,"rule":"split-restated","value":224544717},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":237273000},"#195":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":14,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":33175826},"dilutedShares@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#195"}],"scale":3,"rule":"split-restated","value":99527478},"#196":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":18,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":38568088},"dilutedShares@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#196"}],"scale":3,"rule":"split-restated","value":115704264},"#197":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":22,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":44419162},"dilutedShares@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#197"}],"scale":3,"rule":"split-restated","value":133257486},"#198":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2015-12-31","value":38380380},"sharesOutstanding@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#198"}],"scale":3,"rule":"split-restated","value":115141140},"sharesOutstanding@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#198"}],"scale":3,"rule":"split-restated","value":115141140},"#199":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2016-09-30","value":38666451},"sharesOutstanding@2016Q3":{"kind":"computed","op":"product","terms":[{"ref":"#199"}],"scale":3,"rule":"split-restated","value":115999353},"#200":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2016-12-31","value":39999784},"sharesOutstanding@2016Q4":{"kind":"computed","op":"product","terms":[{"ref":"#200"}],"scale":3,"rule":"split-restated","value":119999352},"sharesOutstanding@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#200"}],"scale":3,"rule":"split-restated","value":119999352},"#201":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2017-03-31","value":43905241},"sharesOutstanding@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#201"}],"scale":3,"rule":"split-restated","value":131715723},"#202":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2017-06-30","value":45340230},"sharesOutstanding@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#202"}],"scale":3,"rule":"split-restated","value":136020690},"#203":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2017-09-30","value":45679093},"sharesOutstanding@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#203"}],"scale":3,"rule":"split-restated","value":137037279},"#204":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-12-31","value":45701593},"sharesOutstanding@2017Q4":{"kind":"computed","op":"product","terms":[{"ref":"#204"}],"scale":3,"rule":"split-restated","value":137104779},"sharesOutstanding@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#204"}],"scale":3,"rule":"split-restated","value":137104779},"#205":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2018-03-31","value":50956869},"sharesOutstanding@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#205"}],"scale":3,"rule":"split-restated","value":152870607},"#206":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2018-06-30","value":51063151},"sharesOutstanding@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#206"}],"scale":3,"rule":"split-restated","value":153189453},"#207":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2018-09-30","value":51124946},"sharesOutstanding@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#207"}],"scale":3,"rule":"split-restated","value":153374838},"#208":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":57002508},"sharesOutstanding@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#208"}],"scale":3,"rule":"split-restated","value":171007524},"sharesOutstanding@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#208"}],"scale":3,"rule":"split-restated","value":171007524},"#209":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2019-03-31","value":57198365},"sharesOutstanding@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#209"}],"scale":3,"rule":"split-restated","value":171595095},"#210":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-06-30","value":57371187},"sharesOutstanding@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#210"}],"scale":3,"rule":"split-restated","value":172113561},"#211":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2019-09-30","value":68875257},"sharesOutstanding@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#211"}],"scale":3,"rule":"split-restated","value":206625771},"#212":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-12-31","value":68941311},"sharesOutstanding@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#212"}],"scale":3,"rule":"split-restated","value":206823933},"sharesOutstanding@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#212"}],"scale":3,"rule":"split-restated","value":206823933},"#213":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-03-31","value":69279260},"sharesOutstanding@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#213"}],"scale":3,"rule":"split-restated","value":207837780},"#214":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-06-30","value":69562501},"sharesOutstanding@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#214"}],"scale":3,"rule":"split-restated","value":208687503},"#215":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2020-09-30","value":71651556},"sharesOutstanding@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#215"}],"scale":3,"rule":"split-restated","value":214954668},"#216":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2020-12-31","value":72262829},"sharesOutstanding@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#216"}],"scale":3,"rule":"split-restated","value":216788487},"sharesOutstanding@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#216"}],"scale":3,"rule":"split-restated","value":216788487},"#217":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-03-31","value":72585687},"sharesOutstanding@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#217"}],"scale":3,"rule":"split-restated","value":217757061},"#218":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-06-30","value":74470539},"sharesOutstanding@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#218"}],"scale":3,"rule":"split-restated","value":223411617},"#219":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-09-30","value":74745924},"sharesOutstanding@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#219"}],"scale":3,"rule":"split-restated","value":224237772},"#220":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-12-31","value":74909000},"sharesOutstanding@2021Q4":{"kind":"computed","op":"product","terms":[{"ref":"#220"}],"scale":3,"rule":"split-restated","value":224727000},"sharesOutstanding@FY2021":{"kind":"computed","op":"product","terms":[{"ref":"#220"}],"scale":3,"rule":"split-restated","value":224727000},"#221":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-03-31","value":75351000},"sharesOutstanding@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#221"}],"scale":3,"rule":"split-restated","value":226053000},"#222":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-06-30","value":75622000},"sharesOutstanding@2022Q2":{"kind":"computed","op":"product","terms":[{"ref":"#222"}],"scale":3,"rule":"split-restated","value":226866000},"#223":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-09-30","value":76216000},"sharesOutstanding@2022Q3":{"kind":"computed","op":"product","terms":[{"ref":"#223"}],"scale":3,"rule":"split-restated","value":228648000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-12-31","value":229146788},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-12-31","value":229146788},"#224":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-03-31","value":76782000},"sharesOutstanding@2023Q1":{"kind":"computed","op":"product","terms":[{"ref":"#224"}],"scale":3,"rule":"split-restated","value":230346000},"#225":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-06-30","value":76884000},"sharesOutstanding@2023Q2":{"kind":"computed","op":"product","terms":[{"ref":"#225"}],"scale":3,"rule":"split-restated","value":230652000},"#226":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-09-30","value":77225007},"sharesOutstanding@2023Q3":{"kind":"computed","op":"product","terms":[{"ref":"#226"}],"scale":3,"rule":"split-restated","value":231675021},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2023-12-31","value":231787482},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2023-12-31","value":231787482},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2024-03-31","value":233070146},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2024-06-30","value":233344377},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2024-09-30","value":234982044},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2024-12-31","value":235014000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2024-12-31","value":235014000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2025-03-31","value":235283266},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2025-06-30","value":257769000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-09-30","value":257784000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2025-12-31","value":256906000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2025-12-31","value":256906000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2026-03-31","value":256549000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2026-06-30","value":253341000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14485650},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16121929},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":20423847},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":92461000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":104631000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":8175000},"#227":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":739259000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":739259000},"#228":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1318014000},"#229":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":970579000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":347435000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":347435000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":1318014000},"#231":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":355708000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":355708000},"#232":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":401977000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":401977000},"#233":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":265748000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":265748000},"#234":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1355630000},"#235":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1023433000},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":332197000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":332197000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":1355630000},"#237":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":329276000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":329276000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52603986},"#238":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2515269000},"#239":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1793641000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":721628000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":721628000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":2515269000},"#241":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":782615000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":782615000},"#242":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":817925000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":817925000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6000429},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10236898},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10785796},"#243":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":36164064},"#244":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":27023123},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":9140941},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":36164064},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12059976},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9298327},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":16565316},"#245":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52603986},"#246":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":37923619},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":14680367},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":114850000},"#248":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":200000},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":100000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":115150000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":125443000},"#251":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":300000},"#252":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":100000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"},{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":125843000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524479000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":339310000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":185169000},"#257":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1000000},"#258":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":800000},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":200000},"#260":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#261":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":0},"#263":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":600000},"#264":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":400000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":200000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#259"},{"ref":"#262"},{"ref":"#265"}],"rule":"component-sum","value":185569000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#257"},{"ref":"#260"},{"ref":"#263"}],"rule":"component-sum","value":526079000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":120342000},"#267":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":200000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":120542000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":237886000},"#270":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"#271":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5800000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":243686000},"#272":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":205571000},"#273":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":246707000},"#274":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5800000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"},{"ref":"#274"}],"rule":"component-sum","value":458078000},"#275":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":798810000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":563799000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":235011000},"#278":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":327461000},"#279":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":246707000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":80754000},"#281":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17700000},"#282":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11800000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":5900000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#280"},{"ref":"#283"}],"rule":"component-sum","value":321665000},"#284":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2400000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#284"},{"ref":"#278"},{"ref":"#281"}],"rule":"component-sum","value":1146371000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":234647000},"#286":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4427000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5900000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":244974000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":48977000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#288":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":237573000},"#289":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":80860000},"#290":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5900000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":324333000},"#291":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":68905000},"#292":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":300000},"#293":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":100000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":69305000},"#294":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":94181000},"#295":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":200000},"#296":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":100000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":94481000},"#297":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":96385000},"#298":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":500000},"#299":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":100000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":96985000},"#300":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":366773000},"#301":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":259471000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":107302000},"#303":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1000000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":700000},"#305":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":400000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":100000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#304"},{"ref":"#306"}],"rule":"component-sum","value":108102000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":67450},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-4059000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-7171000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":3112000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-4059000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10030000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":11968000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-146404000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-152664000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-124406000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":-28258000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-152664000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":49764000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":69455000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":104745000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":291749000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":223964000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":67785000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":291749000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":195050000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":205267000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":-10217000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":195050000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":60993000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":129465000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-88031000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125033000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":102427000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":22606000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125033000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":137536000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":69530000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":18080000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":18243000},"#317":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":48977000},"#318":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":36323000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":12654000},"#319":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.23},"#320":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":50050696},"#321":{"kind":"computed","op":"product","terms":[{"ref":"#319"},{"ref":"#320"}],"value":-11511660.08},"#322":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":-0.21},"#323":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":49675624},"#324":{"kind":"computed","op":"product","terms":[{"ref":"#322"},{"ref":"#323"}],"value":-10431881.04},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#324","weight":-1}],"value":-1079779.040000001},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#320","weight":4},{"ref":"#323","weight":-3}],"rule":"unaverage-quarter","value":51175912},"#327":{"kind":"computed","op":"ratio","terms":[{"ref":"#325"},{"ref":"#326"}],"rule":"per-share-quarter","value":-0.02109936096497901},"dilutedEps@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#327"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.00703312032165967},"dilutedEps@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#319"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.07666666666666666},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.19},"dilutedEps@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#328"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.06333333333333332},"#329":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.03},"dilutedEps@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#329"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.009999999999999998},"#330":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.03},"dilutedEps@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#330"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.009999999999999998},"#331":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.16},"#332":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":64183399},"#333":{"kind":"computed","op":"product","terms":[{"ref":"#331"},{"ref":"#332"}],"value":10269343.84},"#334":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":0.2},"#335":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":62050032},"#336":{"kind":"computed","op":"product","terms":[{"ref":"#334"},{"ref":"#335"}],"value":12410006.4},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#336","weight":-1}],"value":-2140662.5600000005},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#332","weight":4},{"ref":"#335","weight":-3}],"rule":"unaverage-quarter","value":70583500},"#339":{"kind":"computed","op":"ratio","terms":[{"ref":"#337"},{"ref":"#338"}],"rule":"per-share-quarter","value":-0.03032808744253261},"dilutedEps@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#339"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.010109362480844203},"dilutedEps@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#331"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.05333333333333333},"#340":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.01},"dilutedEps@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#340"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.003333333333333333},"#341":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.02},"dilutedEps@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#341"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.006666666666666666},"#342":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.06},"dilutedEps@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#342"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.019999999999999997},"#343":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.11},"#344":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":74444000},"#345":{"kind":"computed","op":"product","terms":[{"ref":"#343"},{"ref":"#344"}],"value":8188840},"#346":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.09},"#347":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":73524209},"#348":{"kind":"computed","op":"product","terms":[{"ref":"#346"},{"ref":"#347"}],"value":6617178.81},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#348","weight":-1}],"value":1571661.1900000004},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#344","weight":4},{"ref":"#347","weight":-3}],"rule":"unaverage-quarter","value":77203373},"#351":{"kind":"computed","op":"ratio","terms":[{"ref":"#349"},{"ref":"#350"}],"rule":"per-share-quarter","value":0.020357416119629906},"dilutedEps@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#351"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.006785805373209969},"dilutedEps@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#343"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.03666666666666667},"#352":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.01},"dilutedEps@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#352"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.003333333333333333},"#353":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.01},"dilutedEps@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#353"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.003333333333333333},"#354":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.13},"dilutedEps@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#354"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.043333333333333335},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.02},"#355":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.09},"dilutedEps@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#355"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.03},"#356":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.12},"dilutedEps@2022Q2":{"kind":"computed","op":"product","terms":[{"ref":"#356"}],"scale":0.3333333333333333,"rule":"split-restated","value":0.039999999999999994},"#357":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-2.46},"dilutedEps@2022Q3":{"kind":"computed","op":"product","terms":[{"ref":"#357"}],"scale":0.3333333333333333,"rule":"split-restated","value":-0.82},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.88},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.13},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.17},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.3},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13831000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8418125},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3231860},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":-5186265},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-8418125},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-4275713},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-5772535},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-4275713},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":-1496822},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-9004864},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":-3232329},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-11646420},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":-2641556},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-11646420},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-6793712},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-4487343},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-6793712},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":2306369},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":103367000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3394},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-966464},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":3520879},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1033988},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":2000452},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1033988},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3817544},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-4246078},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3817544},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":-428534},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3843510},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":8089588},"#371":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3395000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":-448510},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3395000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-13318000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":30830},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":30830},"#373":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-30330000},"#374":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-13318000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":-17012000},"#375":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-52064000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":-21734000},"#376":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-96586000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":-44522000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-96586000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9125000},"#377":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":42296000},"#378":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9125000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":33171000},"#379":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":170967000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":128671000},"#380":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":108182000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":-62785000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":108182000},"#381":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":45211000},"#382":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13831000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":59042000},"#383":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":136046000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":90835000},"#384":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":141218000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":5172000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":141218000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":134649000},"#385":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":174292000},"#386":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":134649000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":39643000},"#387":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":187226000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":12934000},"#388":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262898000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":75672000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262898000},"#389":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":147079000},"#390":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":103367000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":43712000},"#391":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":478880000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":331801000},"#392":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":359442000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":-119438000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":359442000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73723000},"#393":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":296266000},"#394":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73723000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":222543000},"#395":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-755155},"#396":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":945375},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":-1700530},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-755155},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-887237},"#397":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6332},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":6332},"#398":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-2773887},"#399":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-887237},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":-1886650},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-2340378},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":433509},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2363412},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":-23034},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-861267},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-2735730},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-861267},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":-1874463},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3231860},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":-496130},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":107372},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":107372},"#406":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17433000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":17433000},"#407":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10412},"#408":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4353},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":6059},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":6059},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":10412},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6408},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":6408},"#411":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":12330},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":5922},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":5922},"#413":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":27535},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":15205},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":15205},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":3295},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":3295},"#416":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":12346},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":6014},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":6014},"#418":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":30716},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":18370},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":18370},"#420":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":49534},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":18818},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":18818},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":49534},"#422":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11717},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":11717},"#423":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":78063},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":66346},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":66346},"#425":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":93482},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":15419},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":15419},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":110417},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":16935},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":16935},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":110417},"#429":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":55321},"#430":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":23076},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":32245},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":32245},"#432":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77974},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":22653},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":22653},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":77974},"#434":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":315777},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":208405},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":208405},"#436":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":416671},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":100894},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":100894},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":574000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":157329},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":157329},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":574000},"#440":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":698000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":698000},"#441":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1216000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":518000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":518000},"#443":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2395000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":1179000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":1179000},"#445":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3150000},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":755000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":755000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":3150000},"#447":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":742000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":742000},"#448":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":2456000},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":1714000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":1714000},"#450":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3477000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":1021000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":1021000},"#452":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8264000},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":4787000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":4787000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#452"}],"rule":"component-sum","value":8264000},"#454":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2253000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":2253000},"#455":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":6810000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":4557000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":4557000},"#457":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12687000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":5877000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":5877000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":4746000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":4746000},"#460":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":13739000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":9214000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":9214000},"#462":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17983000},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":4244000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":4244000},"#464":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23390000},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":5407000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":5407000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":23390000},"#466":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6944000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":6944000},"#467":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":15194000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":8250000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":8250000},"#469":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":25539000},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":10345000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":10345000},"#471":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":36067000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":10528000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":10528000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":36067000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7916000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":7916000},"#474":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":24982000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":17066000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":17066000},"#476":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33043},"#477":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":26521},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":6522},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33043},"#478":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":7368},"#479":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3394},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":3974},"#480":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":12346},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":4978},"#481":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16951},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":4605},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16951},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4234},"#482":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":8674},"#483":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4234},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":4440},"#484":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":14292},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":5618},"#485":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20425},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":6133},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20425},"#486":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":19648},"#487":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7953},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":11695},"#488":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":34620},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":14972},"#489":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":72162},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":37542},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":72162},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18761},"#490":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":218296},"#491":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18761},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":199535},"#492":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":761649},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":543353},"#493":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":66939},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":-694710},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":66939},"#494":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1247000},"#495":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":549000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":698000},"#496":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2121000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":874000},"#497":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3226000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":1105000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3226000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1229000},"#498":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":2648000},"#499":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1229000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":1419000},"#500":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4888000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":2240000},"#501":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7274000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":2386000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7274000},"#502":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":11730000},"#503":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2611000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":9119000},"#504":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20516000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":8786000},"#505":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":29451000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":8935000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":29451000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9134000},"#506":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":19238000},"#507":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9134000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":10104000},"#508":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":38666451},"dilutedShares@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#508"}],"scale":3,"rule":"split-restated","value":115999353},"#509":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":38380380},"dilutedShares@2016Q1":{"kind":"computed","op":"product","terms":[{"ref":"#509"}],"scale":3,"rule":"split-restated","value":115141140},"#510":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":38542256},"dilutedShares@2016Q2":{"kind":"computed","op":"product","terms":[{"ref":"#510"}],"scale":3,"rule":"split-restated","value":115626768},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":236832000},"dilutedShares@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#326"}],"scale":3,"rule":"split-restated","value":153527736},"dilutedShares@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#320"}],"scale":3,"rule":"split-restated","value":150152088},"#511":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":61687409},"dilutedShares@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#511"}],"scale":3,"rule":"split-restated","value":185062227},"#512":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":57336117},"dilutedShares@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#512"}],"scale":3,"rule":"split-restated","value":172008351},"#513":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":62532510},"dilutedShares@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#513"}],"scale":3,"rule":"split-restated","value":187597530},"dilutedShares@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#338"}],"scale":3,"rule":"split-restated","value":211750500},"dilutedShares@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#332"}],"scale":3,"rule":"split-restated","value":192550197},"#514":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":70339416},"dilutedShares@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#514"}],"scale":3,"rule":"split-restated","value":211018248},"dilutedShares@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#350"}],"scale":3,"rule":"split-restated","value":231610119},"dilutedShares@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#344"}],"scale":3,"rule":"split-restated","value":223332000},"#515":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":76925000},"dilutedShares@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#515"}],"scale":3,"rule":"split-restated","value":230775000},"#516":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":77238000},"dilutedShares@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#516"}],"scale":3,"rule":"split-restated","value":231714000},"#517":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":74609000},"dilutedShares@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#517"}],"scale":3,"rule":"split-restated","value":223827000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":233067000},"#518":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":78289000},"dilutedShares@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#518"}],"scale":3,"rule":"split-restated","value":234867000},"#519":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":78372000},"dilutedShares@2022Q2":{"kind":"computed","op":"product","terms":[{"ref":"#519"}],"scale":3,"rule":"split-restated","value":235116000},"#520":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":75796000},"dilutedShares@2022Q3":{"kind":"computed","op":"product","terms":[{"ref":"#520"}],"scale":3,"rule":"split-restated","value":227388000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":226947000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":236277000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148","weight":4},{"ref":"#151","weight":-3}],"rule":"unaverage-quarter","value":237198000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":236964000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":237523000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":237595000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":233696000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156","weight":4},{"ref":"#159","weight":-3}],"rule":"unaverage-quarter","value":237176000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":237404000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":237172000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":260211000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":257778000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164","weight":4},{"ref":"#167","weight":-3}],"rule":"unaverage-quarter","value":261241000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":254911000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":259764000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":256933000},"#521":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":684875000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#72"},{"ref":"#74"}],"rule":"component-sum","value":1051648000},"#522":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":143519000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#250"},{"ref":"#252"}],"rule":"component-sum","value":268962000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":165524000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#256"},{"ref":"#262"}],"rule":"component-sum","value":350693000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#254"},{"ref":"#260"}],"rule":"component-sum","value":1199902000},"#524":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":156903000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":277245000},"#525":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":358408000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":596294000},"#526":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":352827000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":805105000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":379798000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#277"},{"ref":"#280"}],"rule":"component-sum","value":695563000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#275"},{"ref":"#278"}],"rule":"component-sum","value":2374207000},"#528":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":404548000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":643622000},"#529":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":424237000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":742670000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":1977799},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":25436733},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-22653},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":41.85073514044301},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.4804330229333305},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-4.864508242131907},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.930372551113147},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":956014},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":76594989},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-77974},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":41.654360268268356},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.9274911184873356},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.269086246492288},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.930372551113147},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-3924916},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":27217299},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-107372},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":46.13175166309862},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.4330097947165945},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.9373892159021806},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.9382627354560564},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-636939},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":28788902},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-208405},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":43.322291368640656},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.155926244456587},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.188008866464271},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.0581309164443695},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":1669753},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":7988694},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":32325840},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-100894},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":47.59538012129433},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.251393212150475},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.90367212337071},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.160732778870402},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":4897624},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-605839},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":34481959},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-157329},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":48.8585405162831},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.3163740036201026},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.671314675406953},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.533106010022647},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":2821000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":122814000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-574000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":46.642595964077536},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.0523537781313586},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.520508544589447},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.533106010022647},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-14016000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":49222000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-698000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":41.12920955331268},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.6248625961826721},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.1691815728989707},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.903984199414641},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":587000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-17530000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":64655000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-518000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":43.411245831604504},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":0.6423555084289951},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.198653819556498},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.7839587965964205},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":778000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-22913000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":103094000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-1179000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":39.7148847843724},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-8.62405040617855},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-9.873668461368258},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.7034721085645},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-8531636},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-45277000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":101393000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-755000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.947244736463475},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.7451920771186034},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":11.454606493693348},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.817329582062626},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-99736000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":318362000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-3150000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":40.78282506873027},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-1.3014204256185724},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":1.2527364830465328},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.817329582062626},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":8383000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":123272000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-742000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":40.40393438690137},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.5838906048520105},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.0071970492098234},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.6685040849746313},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":10032000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":31457000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":141590000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-1714000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":38.51382937280873},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.070380470068821},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":5.945981041423192},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.8698527883288922},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":11966000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":127650000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":335832000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-1021000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":41.78332173423364},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-78.41292440751621},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-96.63342771990034},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":3.785633982447022},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-67572000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":210710000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-4787000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":44.39493380683734},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-18.400350632712232},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-11.925445595738465},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":5.691255153600546},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":6590250},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":43.329558255854124},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.0131126364960874},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.14945101161061627},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-1706589},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":5268823},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-6059},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":39.06766871410432},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-23.663583383600002},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-25.016042303801566},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":7.5399580084428255},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-765567},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":19045404},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-10412},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":40.887332424823775},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-10.613694643216402},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-12.485834545634484},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":7.5399580084428255},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-893645},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":4822288},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-6408},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":41.31630296911384},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-31.0900922795211},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-32.63619425401905},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-1892572},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":7572382},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-5922},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":44.78730728244038},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-22.693428860439376},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-23.614960389941913},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":418304},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":6590250},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-15205},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":43.329558255854124},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.0131126364960874},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.14945101161061627},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":5.547322953650532},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-26329},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":6621027},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-3295},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":40.957685166379065},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-5.88746963404122},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-6.709569495065482},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":7.614081038198309},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-2394242},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":25605947},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-30830},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":42.74785623312381},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-12.499282214782689},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-13.477513079727165},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":7.614081038198309},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":99918000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":811405000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-8264000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":41.44237183370971},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-24.14321209784518},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-28.653741409171303},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":5.691255153600546},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-16084000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":215026000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-2253000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":43.786426815522105},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.278284520599062},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.860259522426414},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":5.179710114691938},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":54485000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":261070000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-4557000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":48.78867569035513},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":19.888426214316183},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":15.805979446611207},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.9827467731451387},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":84958000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":287060000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-5877000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":50.44274698056176},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":25.391870713203396},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.818706352321076},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.6217211050408773},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":321456000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-10345000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":51.341321130979466},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-11.032731766114196},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-8.414493880894655},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.8868772036214223},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":64517000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-69788000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":14987697},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":39.49465850686714},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.4658230731793185},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":80.4699409415525},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.5335619492225314},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":17250583},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":42.588148105602},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-7.000737938989807},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-9.138453593239369},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":3.480264530449474},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":3488634},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":18919976},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-32245},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":42.21716408275091},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.363309174809232},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.70548961711278},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":4.4200996655537725},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":35462000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-8250000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":51.51793890909681},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":19.338959688011915},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":13.507444616839296},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.108615815997878},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":256684000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":147545000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":426000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":288492000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-4746000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":47.84923798696159},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.965187732957244},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.424568624347},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":4.355919642243857},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":123785000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-17433000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":48.03735013436883},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.209648759421373},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":17.20778383234169},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":4.355919642243857},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":291749000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":130124000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":272518000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-4525000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":51.223756564373026},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":23.38716025504065},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":21.87496485881678},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.171120535162037},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":30429000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":307729000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-9214000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":52.017403980824774},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.446117563940224},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.84765297517022},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.425111187792347},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":104631000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":8690000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-4244000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":45.994325451179314},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-1.209416439634541},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.3917395427246864},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":4.710391763974297},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":8175000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":70265000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-5407000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":50.172939550929115},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-5.56778056394248},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-5.6821705193002945},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.6236748874936735},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-890190000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-10217000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":239508000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-23390000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":50.17644932614357},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.487500276624154},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.701592617454615},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.6236748874936735},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-890190000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":195050000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":96423000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-6944000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":52.34909316196747},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.801637532039992},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.489899051251838},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.3778688249962907},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":60993000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-11756837},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":63244730},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-110417},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":40.03570756025979},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-20.22801846232717},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-21.30380005804123},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.321245794860783},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-129966000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-10528000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":47.369281679757435},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.611971819275305},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.4282206344543176},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.6789750131173253},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":278060000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":35260000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":323375000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-36067000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":50.38558500104761},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.6082271916045565},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.293735580568122},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.6789750131173253},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":278060000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":174010000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":65807000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-7916000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":48.308171961948084},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.760073599407118},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.068092229257042},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.7732516719250704},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":126680000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":149379000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":205477000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-17066000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":48.13253048873674},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":9.200721337530947},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.760155270960051},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.797525954955516},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":43616000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":81096000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-867599},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":7833673},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-6332},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":39.71059402586049},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-30.55188220708886},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-31.35275827778314},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":6.539962603965646},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-1880477},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":9727647},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-6014},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":44.60942172130659},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.9746612694587755},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.598785686835993},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":7.621132166321378},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-514500},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":12372379},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-18370},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":43.34309679137265},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-14.709929614837886},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-15.040558898017355},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.789310621199893},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-5205083},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":14310332},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-18818},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":41.64070198024471},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-56.55206613848618},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-56.97238391539777},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":4.184682503386643},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-8467659},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":44244031},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-49534},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":42.668536921071706},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-22.342530419147582},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-22.786661919412595},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":4.184682503386643},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-4287430},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":14898221},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-11717},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":39.49992106120278},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-23.534416652238775},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-23.85165608953119},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.775763745047138},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-1563168},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":12605232},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-66346},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":42.82296159298334},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-35.56451606832068},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-36.01355383608256},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":3.1041318845901307},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-3247748},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":20654098},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-15419},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":41.47451216747088},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-24.682789027387102},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-24.94195703842897},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.9239972873342572},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-2658491},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":15087179},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-16935},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":37.08690661480057},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-2.7711296318409477},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-5.78849288985759},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.321245794860783},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":8.201489356055454},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.2721995233154162},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-13.925603893632507},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-2.1204986731964306},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":21.685338062505192},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-1.6987060187044707},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.1579486865657937},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-28.01239132607175},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-26.938976226699246},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-24.14207293302005},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-43.42909212987387},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-31.735566642908054},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.284673283953579},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":20.42397091286846},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":67.81488899395961},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-37.96947697287092},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-40.05503906717583},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-4.446332268242944},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-24.29303382857528},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-30.664875074350377},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.283010649323339},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-0.4210692975568097},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-10.519060531074508},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":15.287238144197405},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-6.187605553610655},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.719190629765897},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.080949794285747},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":44.33227693606176},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.08117966218607},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.7969656101582805},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.12261286283765309},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.391781877885972},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":36.581690600155184},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.56983608514915},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.2700152023721722},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.151605824254887},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":17.66765267809063},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":29.283336775228076},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-22.349707491747868},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-18.01011047243178},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.856477776333266},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.40860448624164},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":25.12174099092215},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-14.458949518442765},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-18.36959789967625},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-4.7701625359871445},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-56.9425292210069},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-23.414567013264882},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-35.550899935455924},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-16.811282287663147},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-19.605711113509695},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-18.109158987646563},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":-61002000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":156664000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":294975000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":106050000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":10415000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":-7831000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":202324000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":63604000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":44195000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":203461000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":158513000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":91200000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2073582000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#530"}],"scale":100,"value":41.97914526650019},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2138743000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#531"}],"scale":100,"value":40.767731326297735},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":399929000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#532"}],"scale":100,"value":0},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":399929000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#533"}],"scale":100,"value":0},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1858393000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#534"}],"scale":100,"value":36.42534167961244},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1858393000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#535"}],"scale":100,"value":36.42534167961244},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1926643000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#536"}],"scale":100,"value":35.08075964254924},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1874434000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#537"}],"scale":100,"value":36.002868065773455},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":9971259},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":62504871.5},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#539"}],"scale":100,"value":15.952770977218952},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":62504871.5},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#540"}],"scale":100,"value":15.952772577094251},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-1139284},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":69447933.5},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#542"}],"scale":100,"value":-1.6404865380191622},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":1892345},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":71267931},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":2.6552545772656146},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":5684906},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":101260795},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":5.614123412718614},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":8524000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":110836004.5},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#548"}],"scale":100,"value":7.690641717421346},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":110836004.5},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#549"}],"scale":100,"value":7.690641717421346},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":8562949},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":121552812.5},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#551"}],"scale":100,"value":7.04463255426525},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":7784615},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":170223611},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#553"}],"scale":100,"value":4.573169934692549},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-6339988},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":211538685.5},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#555"}],"scale":100,"value":-2.9970820632711175},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":3936000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":222653886.5},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"scale":100,"value":1.7677661332895709},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":222653886.5},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#558"}],"scale":100,"value":1.7682152608640855},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":10030000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":246050835.5},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#560"}],"scale":100,"value":4.076393392291489},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":18408000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":295593062.5},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#562"}],"scale":100,"value":6.227480389530454},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-154117000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":811313587.5},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#564"}],"scale":100,"value":-18.9959840898141},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-187282000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":768043500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#566"}],"scale":100,"value":-24.38429594157102},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"totalAssets@FY2015"}],"scale":100,"value":-14.082420458185481},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-3713909},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"totalAssets@2016Q3"}],"scale":100,"value":-26.06553741310397},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-3067615},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":16491496},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"scale":100,"value":-18.601193002745173},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":16491496},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#570"}],"scale":100,"value":-18.601193002745173},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":768043500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#571"}],"scale":100,"value":-24.38429594157102},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-152734000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":818097500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"scale":100,"value":-18.669412875604678},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-110383000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":874443500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"#575"}],"scale":100,"value":-12.623228373245384},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":155462000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1436633500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"#577"}],"scale":100,"value":10.821270699868824},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":64384000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3485015500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#579"}],"scale":100,"value":1.847452328404278},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":3326450},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":36461355.5},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"scale":100,"value":9.12322088519172},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":5201813},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":33891681},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":15.348347578274444},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":10294569},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":51440215},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"scale":100,"value":20.012686572169265},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":131754000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2757015500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":4.778863230910381},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":226801000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1379232500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"scale":100,"value":16.44400055828151},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1379232500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#590"}],"scale":100,"value":16.44400055828151},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":263385000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1469205500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":17.927036074939824},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":291659000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1559068500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"scale":100,"value":18.7072601364212},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":214066000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1624970500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#596"}],"scale":100,"value":13.173531457955697},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":145074000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1651638500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#597"},{"ref":"#598"}],"scale":100,"value":8.783641214466725},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1651638500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#599"}],"scale":100,"value":8.783641214466725},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":111682000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1752829000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#601"}],"scale":100,"value":6.371528540433778},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":30869190},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#602"}],"scale":100,"value":-36.30366718401098},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":107999000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3443251000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#604"}],"scale":100,"value":3.136541599784622},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3443251000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#605"}],"scale":100,"value":3.136541599784622},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":173679000},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3508555500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#606"},{"ref":"#607"}],"scale":100,"value":4.950156838049162},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":129117000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":4481647000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#608"},{"ref":"#609"}],"scale":100,"value":2.881016733357179},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-3748358},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#610"},{"ref":"totalAssets@2017Q1"}],"scale":100,"value":-13.107218345331868},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-1820119},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"totalAssets@2017Q2"}],"scale":100,"value":-6.044898303228276},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-3452313},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":24086832.5},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"scale":100,"value":-14.33278119902233},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-8240583},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":22413997.5},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#615"}],"scale":100,"value":-36.76534272835535},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":22413997.5},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#616"}],"scale":100,"value":-36.76534272835535},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-9235787},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":28776230},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#617"},{"ref":"#618"}],"scale":100,"value":-32.09519454077202},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-13055218},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":27128299.5},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#620"}],"scale":100,"value":-48.12398211690342},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-15564688},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":31191675.5},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#622"}],"scale":100,"value":-49.90013441246528},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-11206648},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":30869190},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"scale":100,"value":-36.30366718401098},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":37630991},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#625"}],"scale":100,"value":26.49746587858927},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":37630991},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#626"}],"scale":100,"value":26.49746853597345},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":45388034},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#627"}],"scale":100,"value":-2.5100977054877505},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":46689113.5},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#628"}],"scale":100,"value":4.0530754562302835},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":81269503},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#629"}],"scale":100,"value":6.995128295542795},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":83892500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#630"}],"scale":100,"value":10.160622224871114},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":83892500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#631"}],"scale":100,"value":10.160622224871114},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":87258448.5},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#632"}],"scale":100,"value":9.81331796198508},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":127728933},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#633"}],"scale":100,"value":6.094637148499471},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":148299995.5},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#634"}],"scale":100,"value":-4.2751100420633525},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":160685500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#635"}],"scale":100,"value":2.449505400300587},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":160685500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#636"}],"scale":100,"value":2.450127733989688},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":168682500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#637"}],"scale":100,"value":5.946082136558327},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":213355500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#638"}],"scale":100,"value":8.62785351209601},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":128423500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#639"}],"scale":100,"value":-120.00685232842898},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":128568000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#640"}],"scale":100,"value":-145.66766224877108},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":790092.5},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#641"}],"scale":100,"value":-272.0952293560564},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"equity@2016Q3"}],"scale":100,"value":-51.67952842179321},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":9819336},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#642"}],"scale":100,"value":-31.24055435112924},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":9819336},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#643"}],"scale":100,"value":-31.24055435112924},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":128568000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#644"}],"scale":100,"value":-145.66766224877108},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":154694500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#645"}],"scale":100,"value":-98.73266341078707},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":185467500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"#646"}],"scale":100,"value":-59.51608772426435},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":136398000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"#647"}],"scale":100,"value":113.97674452704585},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":813368000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#648"}],"scale":100,"value":7.915728182077484},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":20158800.5},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#649"}],"scale":100,"value":16.501229822677196},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":18832549.5},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#650"}],"scale":100,"value":27.62139560551799},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":37175078.5},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#651"}],"scale":100,"value":27.6921244429921},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":841290000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#652"}],"scale":100,"value":15.660949256498949},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":152065500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#653"}],"scale":100,"value":149.14691366549283},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":152065500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#654"}],"scale":100,"value":149.14691366549283},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":209613000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#655"}],"scale":100,"value":125.65298907987577},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":273408000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#656"}],"scale":100,"value":106.67537160580525},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":318486500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#657"}],"scale":100,"value":67.21352396412406},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":331984500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#597"},{"ref":"#658"}],"scale":100,"value":43.69902811727656},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":331984500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#659"}],"scale":100,"value":43.69902811727656},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":390652500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#660"}],"scale":100,"value":28.588579364012773},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":14475113.5},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#661"}],"scale":100,"value":-77.4201045124793},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":790698000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#662"}],"scale":100,"value":13.658691434656467},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":790698000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#663"}],"scale":100,"value":13.658691434656467},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":846938000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#606"},{"ref":"#664"}],"scale":100,"value":20.506695885649247},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1233205000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#608"},{"ref":"#665"}],"scale":100,"value":10.470035395574945},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#610"},{"ref":"equity@2017Q1"}],"scale":100,"value":-18.081495376297},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"equity@2017Q2"}],"scale":100,"value":-8.03087200699152},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":14336011},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#666"}],"scale":100,"value":-24.081405908519464},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":14020941},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#667"}],"scale":100,"value":-58.773394738627026},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":14020941},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#668"}],"scale":100,"value":-58.773394738627026},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":17888892},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#617"},{"ref":"#669"}],"scale":100,"value":-51.62861400247707},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":17785382.5},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#670"}],"scale":100,"value":-73.4042014558866},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":16249371},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#671"}],"scale":100,"value":-95.7864030552321},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":14475113.5},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#672"}],"scale":100,"value":-77.4201045124793},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":9434753},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":64.26782790920691},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":22542560},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":42.85333054419107},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":13699239},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":94.5711031261973},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":13915298},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":86.31285995615042},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":16415302},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":80.37321274488592},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":11549615},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":47.89366588264956},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":55579454},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":73.9614219927021},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":21850111},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":77.52420454804701},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":35035773},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":116.64116997218153},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":58069851},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":157.63081552182436},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":68590265},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":192.31957001783414},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":183546000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":140.40512216391537},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":83353000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":166.58938742879985},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":88947000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":136.68802729242543},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":93324000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":98.32997924327513},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":73709000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":70.70068581842597},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":0},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":0},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":1992280},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":46.76044040642067},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":5543043},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":32.19340822574404},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":339332000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":107.97398431931575},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":126551000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":94.87435151587849},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":171863000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#694"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":111.58485910920662},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":196524000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":104.40464743164056},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":459358000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#696"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":172.85473456056116},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":2425674},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":20.113423111289762},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":6823602},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#698"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":73.3852659731154},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":3858531},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":23.292830634803472},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":337282000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":83.9057956052212},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":169471000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":95.22768649839293},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":664410000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#702"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":101.65329465547947},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":95769000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#703"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":36.84287467444285},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":76094000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#704"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":23.350098041321576},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-119009000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-30.930951223759408},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-15238000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#706"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-4.385856347230421},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":37616000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":2.8539909287761844},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-26432000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-7.430814038481004},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":16439922},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#709"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":45.459276921974244},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":389431000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":117.22893343407677},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1159639000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#711"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":85.54244152165413},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":453339000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":137.67751065975048},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":78666000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#713"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.641196116651951},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":2321823},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":63.11692527006154},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":4065107},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#715"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":65.86592125365229},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":4128096},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":62.00483650509936},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":2888051},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#717"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":46.18745891899585},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":13403077},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":58.886185383788494},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":6059547},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":100.98522955608674},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-938571},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#720"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-9.168509835694373},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":5779520},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":53.58454767733416},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":5539426},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#722"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":60.60017234549484},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2014-12-31","value":-7163850}},"quality":[{"metric":"totalAssets","periodKey":"2018Q3","rule":"accounting-identity","severity":"warning","message":"Assets 2.8458e+7 ≠ liabilities + mezzanine + equity 2.9241e+7 (2.68% apart)."},{"metric":"totalAssets","periodKey":"2025Q3","rule":"accounting-identity","severity":"warning","message":"Assets 5.2657e+9 ≠ liabilities + mezzanine + equity 3.5054e+9 (33.43% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2025Q4","rule":"accounting-identity","severity":"warning","message":"Assets 5.1196e+9 ≠ liabilities + mezzanine + equity 3.3596e+9 (34.38% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2025","rule":"accounting-identity","severity":"warning","message":"Assets 5.1196e+9 ≠ liabilities + mezzanine + equity 3.3596e+9 (34.38% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2026Q1","rule":"accounting-identity","severity":"warning","message":"Assets 5.1576e+9 ≠ liabilities + mezzanine + equity 3.3976e+9 (34.12% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2026Q2","rule":"accounting-identity","severity":"warning","message":"Assets 5.1682e+9 ≠ liabilities + mezzanine + equity 3.4082e+9 (34.05% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"2025Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 8.112e+6 against net income 2.474e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"interestExpense","periodKey":"2021Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.0000e+3, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2022Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.0000e+3, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -6.9471e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"FY2025","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 11 of 11 period(s), by up to 41.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}