{"schemaVersion":2,"ticker":"CLMT","company":{"ticker":"CLMT","name":"Calumet, Inc. /DE","exchange":"Nasdaq","cik":2013745,"sic":"2911","sicDescription":"Petroleum Refining","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.025Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"cash":[49000,0,100000,32200000,121100000,8500000,5600000,4200000,164300000,155700000,19100000,109400000,38100000,35200000,7900000,38100000,125100000],"netIncome":[61785000,16701000,43000000,205700000,3500000,-112200000,-139400000,-328600000,-103800000,-55100000,-43600000,-149000000,-260100000,-173300000,48100000,-222000000,-33800000],"currentAssets":[null,309111000,778644000,833900000,974400000,904200000,609000000,640900000,1191500000,670000000,512100000,534900000,632600000,819600000,794700000,766000000,857800000],"dilutedEps":[1.87,0.46,0.98,null,null,null,null,null,null,null,null,null,null,null,null,-2.67,-0.39],"totalAssets":[null,1016672000,1732058000,2253000000,2688100000,3085100000,2944700000,2725200000,2688800000,2087500000,1857800000,1808300000,2127900000,2741000000,2751300000,2758200000,2688900000],"currentLiabilities":[null,243711000,388607000,475400000,500400000,543500000,626200000,498200000,925700000,415100000,565000000,544500000,899800000,1350900000,1112700000,863600000,840700000],"totalLiabilities":[null,618393000,1003158000,1363200000,1625300000,2274900000,2340800000,2506500000,2568900000,2021800000,1836200000,1936900000,2513000000,3028700000,2996000000,3224500000,3176000000],"totalDebt":[null,369275000,587090000,863500000,1110800000,1678800000,1699900000,1997200000,1992300000,1604500000,1211300000,1322300000,1426200000,1559700000,1885400000,2100200000,2233500000],"equity":[null,null,null,null,null,null,null,null,null,null,null,null,-385100000,-533300000,-490300000,-711900000,-732700000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,0,245600000,245600000,245600000,245600000],"operatingCashFlow":[100854000,134143000,63800000,380100000,39100000,226800000,376400000,4100000,-26500000,75200000,191900000,62800000,-44000000,100600000,-14900000,-46400000,108900000],"capex":[23521000,35001000,49500000,57000000,160800000,289900000,332100000,139200000,70000000,49800000,54900000,44000000,82900000,536200000,271800000,76700000,52300000],"depreciationAndAmortization":[61735000,60287000,63100000,91600000,117800000,138600000,122600000,152000000,154800000,118100000,110100000,105100000,107700000,98300000,146800000,149000000,148800000],"dilutedShares":[33040106.951871656,35351000,42644086,55676741,67938784,69671827,74896096,77043935,77598950,77943992,78212136,78369091,78980839,79336283,80075530,83146680,86761139],"sharesOutstanding":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,79967363,85950493,86776552],"totalCosts":[null,null,null,null,null,null,null,3474600000,3605800000,3374600000,3376300000,2340100000,3233600000,4554400000,3913800000,4181300000,4028400000],"revenue":[null,null,null,null,null,null,null,3474300000,3763800000,3497500000,3452600000,2268200000,3148000000,4686300000,4181000000,4189400000,4137100000],"costOfRevenue":[null,null,null,null,null,null,null,3088000000,3265600000,3060800000,3000900000,2169100000,3005100000,4334600000,3729300000,3958600000,3891400000],"grossProfit":[173102000,198749000,274100000,513200000,410000000,529700000,536400000,386300000,498200000,436700000,451700000,99100000,142900000,351700000,451700000,230800000,245700000],"operatingExpenses":[32570000,44034000,57836000,77800000,107700000,138600000,155300000,132700000,163300000,142300000,153500000,35300000,170900000,161000000,112400000,150800000,127100000],"operatingIncome":[67360000,71490000,125300000,285900000,91600000,46800000,157200000,-300000,158000000,122900000,76300000,-71900000,-85600000,131900000,267200000,8100000,108700000],"pretaxIncome":[61936000,17299000,44000000,206500000,3900000,-113000000,-85200000,-296600000,-31400000,-50300000,-43100000,-147900000,-258600000,-169900000,49700000,-221200000,-126400000],"interestExpense":[33573000,30497000,48700000,85600000,96800000,110800000,104900000,161700000,183100000,155500000,134600000,125900000,149500000,175900000,221700000,236700000,215800000],"freeCashFlow":[77333000,99142000,14300000,323100000,-121700000,-63100000,44300000,-135100000,-96500000,25400000,137000000,18800000,-126900000,-435600000,-286700000,-123100000,56600000],"capexOutflow":[-23521000,-35001000,-49500000,-57000000,-160800000,-289900000,-332100000,-139200000,-70000000,-49800000,-54900000,-44000000,-82900000,-536200000,-271800000,-76700000,-52300000],"netDebt":[null,369275000,586990000,831300000,989700000,1670300000,1694300000,1993000000,1828000000,1448800000,1192200000,1212900000,1388100000,1524500000,1877500000,2062100000,2108400000],"ebit":[95509000,47796000,92700000,292100000,100700000,-2200000,19700000,-134900000,151700000,105200000,91500000,-22000000,-109100000,6000000,271400000,15500000,89400000],"ebitda":[157244000,108083000,155800000,383700000,218500000,136400000,142300000,17100000,306500000,223300000,201600000,83100000,-1400000,104300000,418200000,164500000,238200000],"currentRatio":[null,1.2683506284082375,2.0036798101938462,1.754101809002945,1.947242206235012,1.6636614535418583,0.9725327371446822,1.2864311521477318,1.2871340607108135,1.6140688990604675,0.9063716814159292,0.9823691460055096,0.7030451211380306,0.606706640017766,0.714208681585333,0.8869847151459008,1.0203401926965623],"grossMargin":[null,null,null,null,null,null,null,11.118786518147541,13.236622562304055,12.486061472480344,13.082894050860222,4.369103253681334,4.539390088945362,7.504854576104816,10.80363549390098,5.50914212059006,5.938942737666482],"operatingMargin":[null,null,null,null,null,null,null,-0.008634832915983076,4.197885116106063,3.513938527519657,2.2099287493483173,-3.16991446962349,-2.719186785260483,2.81458720099012,6.390815594355417,0.19334510908483316,2.6274443450726355],"netMargin":[null,null,null,null,null,null,null,-9.458020320640129,-2.757851107922844,-1.5754110078627592,-1.2628164281990384,-6.5690856185521564,-8.262388818297332,-3.698013358086337,1.1504424778761062,-5.2990881749176495,-0.8169974136472408],"fcfMargin":[null,null,null,null,null,null,null,-3.8885530898310448,-2.5638981880014877,0.7262330235882773,3.9680240977813823,0.8288510713340975,-4.031130876747141,-9.295179565968887,-6.857211193494379,-2.9383682627583902,1.368108095042421],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,136.9897224089905,151.95830085736554,135.1444340907462,151.2785421018512,148.8206289978678],"returnOnAssets":[null,1.6427126939661956,3.1287176259581697,10.32356367209712,0.1416688591609156,-3.8869257950530036,-4.6237022786825435,-11.59103335155823,-3.8345031400073886,-2.30722525804493,-2.2102248244746914,-8.128528954474783,-13.215791880493876,-7.118651030006777,1.7515430693880525,-8.058807514293493,-1.2410273356464907],"revenueGrowth":[null,null,null,null,null,null,null,null,8.332613763923668,-7.075296243158514,-1.2837741243745482,-34.30458205410415,38.788466625518026,48.86594663278272,-10.782493651708169,0.20090887347523623,-1.2483887907576263],"returnOnEquity":[null,null,null,null,null,null,null,null,null,null,null,null,67.5408984679304,37.73954703832752,-9.398202422821415,36.93229080019964,4.679496054271079]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"cash":[67000,88000,0,15330000,55000,66000,100000,6400000,65500000,190500000,32200000,10500000,163200000,133900000,121100000,179600000,14600000,7700000,8500000,272800000,11700000,6200000,5600000,7200000,32200000,17800000,4200000,4600000,26600000,26500000,164300000,146600000,38800000,65500000,155700000,152900000,173500000,164200000,19100000,103700000,105400000,109400000,109400000,114200000,34500000,10800000,38100000,10700000,27500000,50500000,35200000,11200000,36000000,13700000,7900000,23900000,7000000,34600000,38100000,123400000,110600000,94600000,125100000,138600000,109800000],"netIncome":[-907000,21221000,9454000,4201000,-7651000,19614000,26872000,51900000,65662000,42400000,45736000,46000000,7800000,-34800000,-15500000,-49800000,-8300000,9400000,-63500000,23800000,2500000,-48900000,-116800000,-67700000,-147900000,-33400000,-79600000,-6200000,9600000,-23600000,-83600000,-4800000,-51900000,-16500000,18100000,16400000,-16800000,-4600000,-38600000,-14400000,3600000,-56100000,-82100000,-146100000,-78400000,51500000,-87100000,-95500000,-15300000,15700000,-78200000,18600000,-22300000,99800000,-48000000,-41600000,-39100000,-100600000,-40700000,-162000000,-147900000,313400000,-37300000,-317000000,-95900000],"currentAssets":[null,null,309111000,null,483390000,686633000,778644000,814275000,861503000,963055000,833900000,965800000,1094400000,1031900000,974400000,1284400000,1259600000,1192400000,904200000,1118900000,892900000,734600000,609000000,675100000,763700000,724300000,640900000,702200000,769300000,833700000,1191500000,1120300000,689100000,735300000,670000000,755700000,730700000,710500000,512100000,544400000,536700000,541000000,534900000,602600000,591000000,565500000,632600000,691800000,774100000,788500000,819600000,799900000,847800000,863400000,794700000,811700000,100,789800000,766000000,917900000,895800000,880100000,857800000,927900000,1022800000],"dilutedEps":[-0.03,0.59,0.26,0.11,-0.19,0.46,0.49633773326383135,0.97,1.14,0.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.24,null,-0.51,-0.48,-1.18,-0.4695256522342744,-1.87,-1.7,3.61,-0.42922808324807893,-3.64,-1.09],"totalAssets":[null,null,1016672000,null,1196224000,1641596000,1732058000,1799419000,2111158000,2239161000,2253000000,2499900000,2684200000,2641000000,2688100000,3217600000,3261100000,3332000000,3085100000,3399600000,3233200000,3079000000,2944700000,2998600000,2906800000,2840100000,2725200000,2748200000,2788500000,2813400000,2688800000,2606100000,2144500000,2177700000,2087500000,2270400000,2207100000,2161300000,1857800000,1862300000,1821500000,1807500000,1808300000,1868000000,1840300000,1833900000,2127900000,2195600000,2353700000,2568700000,2741000000,2764500000,2804600000,2804800000,2751300000,2731600000,100,2640100000,2758200000,2823600000,2776400000,2733900000,2688900000,2755000000,2802800000],"currentLiabilities":[null,null,243711000,null,399857000,423969000,388607000,483521000,339518000,508881000,475400000,522500000,514800000,550300000,500400000,657800000,689900000,660300000,543500000,798800000,602000000,557200000,626200000,621500000,587400000,551800000,498200000,496700000,564000000,612700000,925700000,887200000,473800000,522000000,415100000,566200000,595800000,737400000,565000000,437700000,432900000,471700000,544500000,831700000,880200000,838900000,899800000,1116200000,1297700000,1325000000,1350900000,1267300000,1198600000,1320200000,1112700000,824400000,null,1254400000,863600000,869100000,1176000000,776300000,840700000,963100000,1216800000],"totalLiabilities":[null,null,618393000,null,837792000,1092673000,1003158000,1177225000,1229459000,1390841000,1363200000,1439000000,1401600000,1436200000,1625300000,2214000000,2310200000,2386300000,2274900000,2460500000,2361500000,2315100000,2340800000,2520100000,2575300000,2545900000,2506500000,2534900000,2564500000,2611800000,2568900000,2490700000,2077900000,2126500000,2021800000,2186900000,2140000000,2098500000,1836200000,1855300000,1810600000,1852300000,1936900000,2141500000,2192000000,2134100000,2513000000,2659400000,2831300000,2834100000,3028700000,3042200000,3102400000,3002400000,2996000000,3015700000,null,3066700000,3224500000,3440300000,3540500000,3183600000,3176000000,3547600000,3689300000],"totalDebt":[null,null,369275000,null,429382000,643042000,587090000,666643000,863028000,863296000,863500000,893000000,864100000,864300000,1110800000,1518800000,1579100000,1683700000,1678800000,1886100000,1717600000,1725800000,1699900000,1884800000,1974500000,1983000000,1997200000,2027400000,1989800000,1990900000,1992300000,1991400000,1602500000,1603000000,1604500000,1543400000,1477800000,1429700000,1211300000,1360700000,1324800000,1315400000,1322300000,1396500000,1285200000,1259400000,1426200000,1449100000,1450100000,1451800000,1559700000,1717400000,1846200000,1812800000,1885400000,2081900000,null,2059300000,2100200000,2326100000,2337300000,2302600000,2233500000,2332000000,2258700000],"equity":[null,null,null,null,null,null,null,622194000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-385100000,null,null,-465400000,-533300000,-523300000,-543400000,-443200000,-490300000,-529700000,-566400000,-672200000,-711900000,-862300000,-1009700000,-695300000,-732700000,-1043200000,-1137100000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,200000000,245600000,245600000,245600000,245600000,245600000,245600000,null,245600000,245600000,245600000,245600000,245600000,245600000,250600000,250600000],"operatingCashFlow":[null,45135000,46441000,-42906000,-27652000,null,null,16900000,27700000,244800000,90700000,-33800000,68500000,75600000,-71200000,39600000,-103700000,122600000,168300000,89400000,70600000,136100000,80300000,-56100000,4400000,32900000,22900000,-40700000,5100000,32300000,-23200000,-19100000,-4200000,-6000000,104500000,27400000,62200000,64300000,38000000,-19900000,70300000,14500000,-2100000,-50300000,-39000000,59400000,-14100000,-2900000,89700000,63900000,-50100000,-26700000,-25900000,45200000,-7500000,-94000000,66500000,-15500000,-3400000,-29300000,-1800000,23500000,116500000,-86200000,92300000],"capex":[null,10293000,7691000,6566000,14069000,10032000,18833000,9700000,12800000,14200000,20300000,21100000,50500000,42500000,46700000,46300000,59200000,88700000,95700000,74100000,79100000,83600000,95300000,66800000,21100000,29400000,21900000,16900000,12800000,15600000,24700000,17600000,15700000,8000000,8500000,9500000,7600000,10300000,27500000,14900000,13500000,6400000,9200000,6200000,10500000,17600000,48600000,67200000,111600000,197500000,159900000,130400000,77800000,32100000,31500000,20000000,15000000,16700000,25000000,17600000,13600000,8400000,12700000,13200000,38300000],"depreciationAndAmortization":[null,14908000,15877000,14432000,17065000,17222000,19456000,19600000,23301000,27696000,27700000,29300000,29500000,29400000,29600000,30200000,35400000,35400000,37600000,35400000,36000000,36000000,15200000,38800000,43800000,44500000,24900000,37100000,37100000,44800000,35800000,29700000,29500000,29600000,29300000,28200000,27000000,27400000,27500000,26400000,26200000,26200000,26300000,30900000,29500000,30500000,33800000,30200000,30300000,30200000,30700000,37200000,42800000,43600000,59300000,45400000,45900000,45300000,50400000,37000000,36700000,50700000,44600000,33000000,34600000],"dilutedShares":[null,null,null,36895000,39886000,41837000,51600000,51736396,55074265,57825603,57898000,63017869,69769536,69626650,69635865,69622884,69604669,69850685,69775827,71275452,76092517,76112325,76124133,76449841,76761504,77331347,77351593,78259909,77714112,77931605,77784534,78045360,77730458,77783879,78218831,78175007,78212837,78299472,78332671,78399314,78678970,78743083,77668411,78593724,78929561,78971518,79427392,79074630,79424383,80461600,79511975,79939985,80152648,80387278,79856563,80352403,80555587,85530080,86111505,86428634,86797123,86901141,86912468,86995431,87586284],"sharesOutstanding":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79967363,null,10000,85904105,85950493,86621470,86659413,86752229,86776552,87040558,87843035],"totalCosts":[null,null,null,null,null,null,null,null,252836000,359138000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847100000,912300000,994100000,852300000,709200000,901900000,931900000,831600000,817500000,892200000,896200000,770400000,716600000,430800000,598800000,593900000,707000000,840500000,781600000,904500000,1115200000,1328300000,1083100000,1027800000,994300000,992700000,936400000,990400000,969500000,1127500000,1157500000,926800000,1042600000,1127600000,755100000,1103100000,1201000000,1485100000],"revenue":[null,null,null,null,null,null,null,null,331336000,457938000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886500000,967000000,1026500000,883800000,750500000,945500000,953500000,848000000,851300000,896900000,929600000,774800000,692600000,453700000,568000000,553900000,600300000,807000000,874900000,865800000,1097900000,1424000000,1165000000,999400000,1037300000,1017800000,1149400000,976500000,1005800000,1133700000,1100400000,949500000,993900000,1026600000,1078000000,1038600000,1029700000,1445100000],"costOfRevenue":[null,null,null,null,null,null,null,null,202536000,299538000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757000000,823300000,898800000,786500000,637300000,822100000,849200000,752200000,715300000,789800000,811800000,684000000,669100000,389200000,551500000,559300000,642300000,787900000,741600000,833300000,1065200000,1280100000,1025700000,963600000,940700000,946300000,887900000,954400000,927300000,1069900000,1095500000,865900000,1075300000,1070200000,704300000,1041600000,1117200000,1426800000],"grossProfit":[49619000,62106000,55348000,46864000,50565000,96601000,80100000,84200000,128800000,158400000,141719000,134400000,101000000,62100000,112500000,124800000,99000000,182600000,123300000,195200000,202700000,164800000,31900000,80300000,130500000,103000000,72500000,129500000,143700000,127700000,97300000,113200000,123400000,104300000,95800000,136000000,107100000,117800000,90800000,23500000,64500000,16500000,-5400000,-42000000,19100000,133300000,32500000,32700000,143900000,139300000,35800000,96600000,71500000,261500000,22100000,78500000,63800000,4900000,83600000,-81400000,-43600000,373700000,-3000000,-87500000,18300000],"operatingExpenses":[8321000,7403000,12330000,10528000,10467000,15895000,17450000,18142000,22046000,19465000,26267000,31400000,25400000,22200000,28700000,33300000,31800000,37300000,36200000,39200000,31700000,32600000,22400000,27600000,24800000,28200000,25200000,30600000,32400000,40400000,35300000,40600000,31900000,29200000,27000000,34900000,35600000,1700000,31200000,36300000,4700000,7300000,null,51600000,38100000,27600000,41800000,37400000,32000000,45800000,36300000,40100000,30900000,36100000,null,28500000,42500000,47100000,26200000,17200000,45200000,33500000,39200000,71500000,44800000],"operatingIncome":[19764000,29572000,19247000,11366000,23411000,56531000,33204000,35000000,78500000,98800000,73600000,54400000,27300000,-19000000,28900000,35300000,-10300000,61400000,-39600000,68700000,83700000,9600000,-4800000,-18800000,-2600000,9900000,11200000,39400000,54700000,32400000,31500000,41300000,43600000,21600000,16400000,33800000,4700000,33400000,4400000,-24000000,22900000,-30800000,-40000000,-106700000,-33500000,93300000,-38700000,-17300000,95700000,81900000,-28400000,43000000,25100000,213000000,-13900000,36300000,6200000,-57100000,22700000,-48700000,-101000000,322900000,-64500000,-171300000,-40000000],"pretaxIncome":[-809000,21300000,9713000,4471000,-7483000,19850000,27162000,52000000,66000000,42600000,45900000,46200000,8000000,-34700000,-15600000,-49600000,-10200000,11500000,-64700000,19000000,-6600000,-56800000,-123400000,-67500000,-147600000,-41000000,-80200000,1400000,12000000,-26200000,-18600000,-3100000,-50400000,-15600000,18800000,16300000,-16500000,-4100000,-38800000,-13900000,3800000,-56000000,-81800000,-145900000,-77500000,51900000,-87100000,-94800000,-14700000,16100000,-76500000,19100000,-21900000,100300000,-47800000,-41400000,-38600000,-99900000,-41300000,-161600000,-147700000,272000000,-89100000,-337800000,-117100000],"interestExpense":[7277000,7794000,7992000,7481000,10544000,12577000,18098000,18600000,18400000,24200000,24400000,24800000,24700000,24200000,23100000,26200000,28700000,28400000,27500000,27000000,27400000,25500000,25000000,30300000,42800000,44600000,44000000,43900000,44500000,47400000,47300000,45200000,37500000,37700000,35100000,32300000,33100000,33800000,35400000,29300000,30600000,33300000,32700000,34200000,36900000,38200000,40200000,51600000,42600000,41800000,39900000,49200000,55800000,58700000,58000000,60800000,56800000,57700000,61400000,58500000,52900000,53600000,50800000,51100000,52000000],"freeCashFlow":[null,34842000,38750000,-49472000,-41721000,null,null,7200000,14900000,230600000,70400000,-54900000,18000000,33100000,-117900000,-6700000,-162900000,33900000,72600000,15300000,-8500000,52500000,-15000000,-122900000,-16700000,3500000,1000000,-57600000,-7700000,16700000,-47900000,-36700000,-19900000,-14000000,96000000,17900000,54600000,54000000,10500000,-34800000,56800000,8100000,-11300000,-56500000,-49500000,41800000,-62700000,-70100000,-21900000,-133600000,-210000000,-157100000,-103700000,13100000,-39000000,-114000000,51500000,-32200000,-28400000,-46900000,-15400000,15100000,103800000,-99400000,54000000],"capexOutflow":[null,-10293000,-7691000,-6566000,-14069000,-10032000,-18833000,-9700000,-12800000,-14200000,-20300000,-21100000,-50500000,-42500000,-46700000,-46300000,-59200000,-88700000,-95700000,-74100000,-79100000,-83600000,-95300000,-66800000,-21100000,-29400000,-21900000,-16900000,-12800000,-15600000,-24700000,-17600000,-15700000,-8000000,-8500000,-9500000,-7600000,-10300000,-27500000,-14900000,-13500000,-6400000,-9200000,-6200000,-10500000,-17600000,-48600000,-67200000,-111600000,-197500000,-159900000,-130400000,-77800000,-32100000,-31500000,-20000000,-15000000,-16700000,-25000000,-17600000,-13600000,-8400000,-12700000,-13200000,-38300000],"netDebt":[null,null,369275000,null,429327000,642976000,586990000,660243000,797528000,672796000,831300000,882500000,700900000,730400000,989700000,1339200000,1564500000,1676000000,1670300000,1613300000,1705900000,1719600000,1694300000,1877600000,1942300000,1965200000,1993000000,2022800000,1963200000,1964400000,1828000000,1844800000,1563700000,1537500000,1448800000,1390500000,1304300000,1265500000,1192200000,1257000000,1219400000,1206000000,1212900000,1282300000,1250700000,1248600000,1388100000,1438400000,1422600000,1401300000,1524500000,1706200000,1810200000,1799100000,1877500000,2058000000,null,2024700000,2062100000,2202700000,2226700000,2208000000,2108400000,2193400000,2148900000],"ebit":[6468000,29094000,17705000,11952000,3061000,32427000,45260000,70600000,84400000,66800000,70300000,71000000,32700000,-10500000,7500000,-23400000,18500000,39900000,-37200000,46000000,20800000,-31300000,-98400000,-37200000,-104800000,3600000,-36200000,45300000,56500000,21200000,28700000,42100000,-12900000,22100000,53900000,48600000,16600000,29700000,-3400000,15400000,34400000,-22700000,-49100000,-111700000,-40600000,90100000,-46900000,-43200000,27900000,57900000,-36600000,68300000,33900000,159000000,10200000,19400000,18200000,-42200000,20100000,-103100000,-94800000,325600000,-38300000,-286700000,-65100000],"ebitda":[null,44002000,33582000,26384000,20126000,49649000,64716000,90200000,107701000,94496000,98000000,100300000,62200000,18900000,37100000,6800000,53900000,75300000,400000,81400000,56800000,4700000,-83200000,1600000,-61000000,48100000,-11300000,82400000,93600000,66000000,64500000,71800000,16600000,51700000,83200000,76800000,43600000,57100000,24100000,41800000,60600000,3500000,-22800000,-80800000,-11100000,120600000,-13100000,-13000000,58200000,88100000,-5900000,105500000,76700000,202600000,69500000,64800000,64100000,3100000,70500000,-66100000,-58100000,376300000,6300000,-253700000,-30500000],"currentRatio":[null,null,1.2683506284082375,null,1.2089071843183938,1.6195358622918186,2.0036798101938462,1.6840530194138414,2.537429532454833,1.8924954950174993,1.754101809002945,1.848421052631579,2.125874125874126,1.8751590041795385,1.947242206235012,1.9525691699604744,1.8257718509928975,1.8058458276540965,1.6636614535418583,1.4007260891337006,1.4832225913621262,1.3183776022972002,0.9725327371446822,1.0862429605792439,1.3001361933946203,1.3126132656759695,1.2864311521477318,1.413730622105899,1.3640070921985816,1.3606985474130897,1.2871340607108135,1.262736699729486,1.4544111439425917,1.4086206896551725,1.6140688990604675,1.3346873896149771,1.2264182611614636,0.9635204773528614,0.9063716814159292,1.2437742746173177,1.2397782397782398,1.1469154123383507,0.9823691460055096,0.7245400985932428,0.6714383094751193,0.674097031827393,0.7030451211380306,0.6197814011825837,0.5965169145411112,0.5950943396226415,0.606706640017766,0.631184407796102,0.7073252127482063,0.6539918194212998,0.714208681585333,0.9845948568655992,null,0.6296237244897959,0.8869847151459008,1.0561500402715454,0.761734693877551,1.1337111941259823,1.0203401926965623,0.9634513549994809,0.8405654174884944],"grossMargin":[null,null,null,null,null,null,null,null,38.87292657604365,34.589835305215985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.60800902425268,14.860392967942088,12.44033122260107,11.009278117221092,15.083277814790138,13.051295610787944,10.938647089669638,11.297169811320755,15.97556678021849,11.941130560820604,12.672117039586919,11.719153329891585,3.3930118394455673,14.216442583204762,2.9049295774647885,-0.9749052175482938,-6.9965017491254375,2.366790582403965,15.236026974511374,3.7537537537537538,2.9784133345477732,10.105337078651685,11.957081545064378,3.582149289573744,9.312638580931264,7.02495578699155,22.751000522011484,2.2631848438300053,7.804732551203022,5.6275910734762284,0.44529262086513993,8.80463401790416,-8.189958748365028,-4.247029027858952,34.66604823747681,-0.28885037550548814,-8.497620666213459,1.2663483495951837],"operatingMargin":[null,null,null,null,null,null,null,null,23.691962237728468,21.57497303128371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.444444444444445,5.656670113753878,3.1563565513882126,3.5641547861507124,5.502998001332445,4.611316763617134,2.2653382275825904,1.9339622641509433,3.9703982144954777,0.5240272048165905,3.5929432013769365,0.5678884873515746,-3.4652035807103667,5.047388141944016,-5.422535211267605,-7.221520129987362,-17.774446110278195,-4.151177199504337,10.66407589438793,-4.46985446985447,-1.5757354950359779,6.720505617977528,7.030042918454936,-2.8417050230138083,4.145377422153668,2.466103360188642,18.5314076909692,-1.4234511008704558,3.6090674090276393,0.5468818911528622,-5.1890221737549975,2.3907319641916795,-4.899889324881778,-9.838301188388856,29.95361781076067,-6.210283073367996,-16.635913372827037,-2.7679745346342814],"netMargin":[null,null,null,null,null,null,null,null,19.817345534442378,9.258895308971956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.6993795826283136,0.9927611168562565,-2.299074525085241,-9.459153654673003,-0.6395736175882745,-5.489159175039662,-1.73046670162559,2.1344339622641506,1.9264654058498767,-1.8731185193444084,-0.49483648881239245,-4.981930820856995,-2.07912214842622,0.7934758651091031,-9.87676056338028,-14.822170066799062,-24.33783108445777,-9.714993804213135,5.886387015658932,-10.06006006006006,-8.698424264504965,-1.074438202247191,1.3476394849785407,-7.824694816890133,1.793116745396703,-2.1910001965022596,8.68279102140247,-4.915514592933948,-4.136011135414595,-3.4488841845285347,-9.142130134496547,-4.286466561348077,-16.29942650166013,-14.40677966101695,29.072356215213357,-3.5913730021182357,-30.785665727881906,-6.636218946785689],"fcfMargin":[null,null,null,null,null,null,null,null,4.496945698626168,50.35616175115408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.49746192893401,-0.796277145811789,1.6268874817340475,-5.419778230368862,-4.890073284477015,-2.104706504494976,-1.4682747771368643,11.320754716981133,2.1026665100434627,6.087635187869328,5.80895008605852,1.3551884357253485,-5.024545192030032,12.519285871721403,1.426056338028169,-2.0400794367214297,-9.411960686323505,-6.133828996282528,4.7776888787289975,-7.241857241857241,-6.384916659076419,-1.5379213483146068,-11.467811158798282,-21.012607564538722,-15.145088209775379,-10.188642169384948,1.139725073951627,-3.9938556067588324,-11.334261284549612,4.542647966834259,-2.926208651399491,-2.9910479199578726,-4.718784585974444,-1.5000974089226573,1.4007421150278292,9.99422299248989,-9.653297076818491,3.73676562175628],"debtToCapital":[null,null,null,null,null,null,null,51.724384076496875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.9897224089905,null,null,147.18167072181672,151.95830085736554,143.82380035172932,141.71016272643539,132.35981308411215,135.1444340907462,134.1257569900786,null,148.46081753298247,151.2785421018512,158.90832080885366,176.05453449834286,143.2588813538232,148.8206289978678,180.943513345748,201.38195435092726],"returnOnAssets":[null,null,null,null,2.275911534963351,1.560554484781883,3.131337017458972,5.042460927666097,9.920112040278383,9.628739959755274,10.32346329714649,9.294402206488982,5.9197248672570435,2.6530272259460292,0.1416688591609156,-3.2286838653257544,-3.646577969152103,-2.1496735308890003,-3.8869257950530036,-1.166656591911987,-0.8561353802565326,-2.6860084230229293,-4.6237022786825435,-7.217654965459035,-12.420195439739414,-12.359987160210167,-11.59103335155823,-9.295607990533862,-3.848787596790336,-3.5305562925621294,-3.8345031400073886,-3.824963113759035,-6.645043584025948,-6.2831840676404,-2.30722525804493,-1.390341433405106,0.05515212795293685,0.6038257663056004,-2.2102248244746914,-3.6005516974375102,-2.680832050836519,-5.316468453940738,-8.128528954474783,-15.049727903921935,-19.80992954284778,-14.011094633932004,-13.215791880493876,-10.311054237621812,-6.98140200286123,-8.276927270249399,-7.118651030006777,-2.3870486482127378,-2.56673710330923,0.6662324369591514,1.7515430693880525,-0.44031222139335163,-2.0608998765991626,-8.422560561259159,-8.058807514293493,-12.327188940092165,-32.50252007986889,-1.384443617417194,-1.2410273356464907,-6.768723335603916,-4.903928878692286],"revenueGrowth":[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,-15.341229554427526,-2.2233712512926607,-7.111544081831466,-4.050690201403029,13.431045969353761,-5.140137493389741,-2.506554798112215,-8.632075471698109,-18.642076823681432,-49.41465046270487,-38.89845094664371,-28.510583376355193,-13.326595437481947,77.87083976195723,54.03169014084508,56.30980321357646,82.89188738963851,76.45600991325898,33.158075208595264,15.430815430815436,-5.51962838145551,-28.525280898876403,-1.3390557939914172,-2.2913748248949317,-3.0367299720428065,11.387305954018467,-4.263093788063332,-2.7649769585253448,-1.1831378007556181,-9.44694363588251,-2.035623409669207,9.383886255924168,3.601972029379219,40.76563413208649],"returnOnEquity":[null,null,null,null,null,null,null,14.583072160773005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5408984679304,null,null,39.149119037387194,37.73954703832752,11.312822472768966,12.182554287817446,-3.940127668941228,-9.398202422821415,2.298195631528965,5.2081456118219505,41.115294961448804,36.93229080019964,49.195402298850574,57.25525030137681,5.440585009140768,4.679496054271079,19.816321175544477,12.744550027948575]}},"filings":[{"accn":"0001340122-12-000006","filed":"2012-11-07","form":"10-Q"},{"accn":"0001340122-15-000007","filed":"2015-03-02","form":"10-K"},{"accn":"0001340122-13-000027","filed":"2013-05-10","form":"10-Q"},{"accn":"0001340122-13-000052","filed":"2013-08-09","form":"10-Q"},{"accn":"0001340122-13-000058","filed":"2013-11-08","form":"10-Q"},{"accn":"0001340122-16-000150","filed":"2016-02-29","form":"10-K"},{"accn":"0001340122-14-000014","filed":"2014-05-09","form":"10-Q"},{"accn":"0001340122-14-000027","filed":"2014-08-08","form":"10-Q"},{"accn":"0001193125-12-089069","filed":"2012-02-29","form":"10-K"},{"accn":"0000950123-11-074498","filed":"2011-08-08","form":"10-Q"},{"accn":"0000950123-11-095397","filed":"2011-11-04","form":"10-Q"},{"accn":"0001340122-14-000037","filed":"2014-11-07","form":"10-Q"},{"accn":"0001340122-17-000074","filed":"2017-03-06","form":"10-K"},{"accn":"0001340122-15-000017","filed":"2015-05-08","form":"10-Q"},{"accn":"0001340122-15-000037","filed":"2015-08-07","form":"10-Q"},{"accn":"0001340122-15-000070","filed":"2015-11-06","form":"10-Q"},{"accn":"0001340122-16-000212","filed":"2016-05-06","form":"10-Q"},{"accn":"0001340122-16-000264","filed":"2016-08-05","form":"10-Q"},{"accn":"0001340122-16-000294","filed":"2016-11-09","form":"10-Q"},{"accn":"0001340122-18-000067","filed":"2018-04-02","form":"10-K"},{"accn":"0001340122-17-000105","filed":"2017-05-09","form":"10-Q"},{"accn":"0001340122-17-000158","filed":"2017-08-07","form":"10-Q"},{"accn":"0001340122-17-000231","filed":"2017-12-28","form":"10-Q"},{"accn":"0001340122-19-000040","filed":"2019-03-07","form":"10-K"},{"accn":"0001340122-18-000105","filed":"2018-05-15","form":"10-Q"},{"accn":"0001340122-20-000034","filed":"2020-03-05","form":"10-K"},{"accn":"0001340122-19-000076","filed":"2019-05-10","form":"10-Q"},{"accn":"0001340122-19-000084","filed":"2019-08-08","form":"10-Q"},{"accn":"0001340122-19-000127","filed":"2019-11-12","form":"10-Q"},{"accn":"0001340122-20-000121","filed":"2020-11-06","form":"10-Q"},{"accn":"0001340122-20-000066","filed":"2020-05-07","form":"10-Q"},{"accn":"0001340122-20-000092","filed":"2020-08-06","form":"10-Q"},{"accn":"0001340122-22-000036","filed":"2022-03-04","form":"10-K"},{"accn":"0001340122-21-000074","filed":"2021-05-07","form":"10-Q"},{"accn":"0001340122-21-000089","filed":"2021-08-06","form":"10-Q"},{"accn":"0001340122-21-000098","filed":"2021-11-05","form":"10-Q"},{"accn":"0001340122-23-000034","filed":"2023-03-15","form":"10-K"},{"accn":"0001340122-22-000072","filed":"2022-05-06","form":"10-Q"},{"accn":"0001340122-24-000015","filed":"2024-02-29","form":"10-K"},{"accn":"0001340122-23-000060","filed":"2023-05-05","form":"10-Q"},{"accn":"0001340122-23-000083","filed":"2023-08-04","form":"10-Q"},{"accn":"0001340122-23-000113","filed":"2023-11-09","form":"10-Q"},{"accn":"0001340122-24-000042","filed":"2024-05-10","form":"10-Q"},{"accn":"0002013745-26-000016","filed":"2026-05-08","form":"10-Q"},{"accn":"0002013745-26-000024","filed":"2026-08-07","form":"10-Q"},{"accn":"0001558370-25-001961","filed":"2025-03-03","form":"10-K"},{"accn":"0002013745-24-000011","filed":"2024-08-09","form":"10-Q"},{"accn":"0002013745-24-000025","filed":"2024-11-12","form":"10-Q"},{"accn":"0002013745-26-000007","filed":"2026-02-27","form":"10-K"},{"accn":"0002013745-25-000019","filed":"2025-11-10","form":"10-Q/A"},{"accn":"0002013745-25-000021","filed":"2025-11-10","form":"10-Q/A"},{"accn":"0002013745-25-000023","filed":"2025-11-10","form":"10-Q"},{"accn":"0001340122-13-000022","filed":"2013-03-01","form":"10-K"},{"accn":"0001340122-14-000008","filed":"2014-03-03","form":"10-K"},{"accn":"0001340122-21-000035","filed":"2021-03-03","form":"10-K"},{"accn":"0001193125-12-211843","filed":"2012-05-04","form":"10-Q"},{"accn":"0001193125-12-347094","filed":"2012-08-09","form":"10-Q"},{"accn":"0001340122-18-000119","filed":"2018-08-09","form":"10-Q"},{"accn":"0001340122-18-000158","filed":"2018-11-09","form":"10-Q"},{"accn":"0001340122-22-000093","filed":"2022-08-05","form":"10-Q"},{"accn":"0001340122-22-000129","filed":"2022-11-09","form":"10-Q"}],"provenance":{"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2011-09-30","value":66000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":100000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":100000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-03-31","value":6400000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2012-06-30","value":65500000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2012-09-30","value":190500000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2012-12-31","value":32200000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2012-12-31","value":32200000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2013-03-31","value":10500000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2013-06-30","value":163200000},"netIncome@FY2009":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":61785000},"netIncome@2010Q2":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-907000},"netIncome@2010Q3":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":21221000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2013-09-30","value":133900000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":121100000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2013-12-31","value":121100000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2014-03-31","value":179600000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2014-06-30","value":14600000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2014-09-30","value":7700000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2014-12-31","value":8500000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2014-12-31","value":8500000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2015-03-31","value":272800000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2015-06-30","value":11700000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-09-30","value":6200000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-12-31","value":5600000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-12-31","value":5600000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2016-03-31","value":7200000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-06-30","value":32200000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-09-30","value":17800000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":4200000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":4200000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-03-31","value":4600000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-06-30","value":26600000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-09-30","value":26500000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-12-31","value":164300000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-12-31","value":164300000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-03-31","value":146600000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-06-30","value":38800000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-09-30","value":65500000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-12-31","value":155700000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-12-31","value":155700000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-03-31","value":152900000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-06-30","value":173500000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-09-30","value":164200000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-12-31","value":19100000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-12-31","value":19100000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-03-31","value":103700000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-06-30","value":105400000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-09-30","value":109400000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-12-31","value":109400000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-12-31","value":109400000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-03-31","value":114200000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2021-06-30","value":34500000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2021-09-30","value":10800000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-12-31","value":38100000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-12-31","value":38100000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2022-03-31","value":10700000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-06-30","value":27500000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2022-09-30","value":50500000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2023-03-31","value":11200000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2023-06-30","value":36000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2026-03-31","value":927900000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2026-06-30","value":1022800000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2023-12-31","value":794700000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2023-12-31","value":794700000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2024-06-30","value":100},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-09-30","value":789800000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":766000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":766000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2025-03-31","value":917900000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":895800000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":880100000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":857800000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":857800000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2010-12-31","value":309111000},"#0":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":16701000},"#1":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":7247000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":9454000},"netIncome@FY2010":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":16701000},"netIncome@2011Q1":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4201000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":19614000},"netIncome@2011Q4":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":26872000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":43000000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":51900000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":42400000},"netIncome@2012Q4":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2012-10-01","end":"2013-01-01","value":45736000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":205700000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-49800000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-8300000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":9400000},"netIncome@2014Q4":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-63500000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-112200000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23800000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2500000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-48900000},"netIncome@2015Q4":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-116800000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-139400000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-67700000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-147900000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-33400000},"netIncome@2016Q4":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-79600000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-328600000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-6200000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9600000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-23600000},"netIncome@2017Q4":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-83600000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-103800000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-4800000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-51900000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-16500000},"netIncome@2018Q4":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":18100000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-55100000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":16400000},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-16800000},"netIncome@2019Q3":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-4600000},"netIncome@2019Q4":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-38600000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-43600000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-14400000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3600000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-56100000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2010-12-31","value":309111000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2011-06-30","value":483390000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2011-09-30","value":686633000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":778644000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":778644000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2012-03-31","value":814275000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2012-06-30","value":861503000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-09-30","value":963055000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2012-12-31","value":833900000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2012-12-31","value":833900000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2013-03-31","value":965800000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2013-06-30","value":1094400000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2013-09-30","value":1031900000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":974400000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":974400000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2014-03-31","value":1284400000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2014-06-30","value":1259600000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":1192400000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":904200000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":904200000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":1118900000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":892900000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":734600000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":609000000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":609000000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2016-03-31","value":675100000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":763700000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-09-30","value":724300000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":640900000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":640900000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2017-03-31","value":702200000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2017-06-30","value":769300000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-09-30","value":833700000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":1191500000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":1191500000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-03-31","value":1120300000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":689100000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":735300000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-12-31","value":670000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-12-31","value":670000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2019-03-31","value":755700000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2019-06-30","value":730700000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-09-30","value":710500000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2019-12-31","value":512100000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2019-12-31","value":512100000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2020-03-31","value":544400000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-06-30","value":536700000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2020-09-30","value":541000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":534900000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":534900000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2021-03-31","value":602600000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2021-06-30","value":591000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2021-09-30","value":565500000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":632600000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":632600000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":691800000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2022-06-30","value":774100000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2022-09-30","value":788500000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2022-12-31","value":819600000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2022-12-31","value":819600000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2023-03-31","value":799900000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":847800000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2023-09-30","value":863400000},"#2":{"kind":"filed","concept":"ProfitLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-149000000},"#3":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-66900000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":-82100000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-146100000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-78400000},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.24},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.51},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.48},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-1.18},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2024-03-31","value":811700000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2023-12-31","value":2751300000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2023-12-31","value":2751300000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2024-06-30","value":100},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2024-09-30","value":2640100000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-12-31","value":2758200000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-12-31","value":2758200000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2025-03-31","value":2823600000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2025-06-30","value":2776400000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2025-09-30","value":2733900000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-12-31","value":2688900000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-12-31","value":2688900000},"#4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-2.67},"#5":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":83146680},"#6":{"kind":"computed","op":"product","terms":[{"ref":"#4"},{"ref":"#5"}],"value":-222001635.6},"#7":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-2.21},"#8":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":82158405},"#9":{"kind":"computed","op":"product","terms":[{"ref":"#7"},{"ref":"#8"}],"value":-181570075.05},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#9","weight":-1}],"value":-40431560.54999998},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#5","weight":4},{"ref":"#8","weight":-3}],"rule":"unaverage-quarter","value":86111505},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#10"},{"ref":"#11"}],"rule":"per-share-quarter","value":-0.4695256522342744},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-2.67},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-1.87},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2026-03-31","value":2755000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2026-06-30","value":2802800000},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-1.7},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":3.61},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2010-12-31","value":1016672000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2010-12-31","value":1016672000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2011-06-30","value":1196224000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2011-09-30","value":1641596000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2011-12-31","value":1732058000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2011-12-31","value":1732058000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2012-03-31","value":1799419000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2012-06-30","value":2111158000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-09-30","value":2239161000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-12-31","value":2253000000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-12-31","value":2253000000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2013-03-31","value":2499900000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2013-06-30","value":2684200000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2013-09-30","value":2641000000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":2688100000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":2688100000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2014-03-31","value":3217600000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2014-06-30","value":3261100000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2014-09-30","value":3332000000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-12-31","value":3085100000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-12-31","value":3085100000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2015-03-31","value":3399600000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2015-06-30","value":3233200000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2015-09-30","value":3079000000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2015-12-31","value":2944700000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2015-12-31","value":2944700000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2016-03-31","value":2998600000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2016-06-30","value":2906800000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-09-30","value":2840100000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-12-31","value":2725200000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-12-31","value":2725200000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2017-03-31","value":2748200000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2017-06-30","value":2788500000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-09-30","value":2813400000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":2688800000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":2688800000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-03-31","value":2606100000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2018-06-30","value":2144500000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2018-09-30","value":2177700000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-12-31","value":2087500000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-12-31","value":2087500000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2019-03-31","value":2270400000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2019-06-30","value":2207100000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-09-30","value":2161300000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2019-12-31","value":1857800000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2019-12-31","value":1857800000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2020-03-31","value":1862300000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-06-30","value":1821500000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-09-30","value":1807500000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-12-31","value":1808300000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-12-31","value":1808300000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2021-03-31","value":1868000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2021-06-30","value":1840300000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2021-09-30","value":1833900000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2021-12-31","value":2127900000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2021-12-31","value":2127900000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2022-03-31","value":2195600000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2022-06-30","value":2353700000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2022-09-30","value":2568700000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2022-12-31","value":2741000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2022-12-31","value":2741000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2023-03-31","value":2764500000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2023-06-30","value":2804600000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2023-09-30","value":2804800000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2024-03-31","value":2731600000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2023-12-31","value":1112700000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2023-12-31","value":1112700000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-09-30","value":1254400000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":863600000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":863600000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2025-03-31","value":869100000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":1176000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":776300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":840700000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":840700000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2026-03-31","value":963100000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2026-06-30","value":1216800000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2010-12-31","value":243711000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2010-12-31","value":243711000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2011-06-30","value":399857000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2011-09-30","value":423969000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":388607000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":388607000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2012-03-31","value":483521000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2012-06-30","value":339518000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-09-30","value":508881000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2012-12-31","value":475400000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2012-12-31","value":475400000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2013-03-31","value":522500000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2013-06-30","value":514800000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2013-09-30","value":550300000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":500400000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":500400000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2014-03-31","value":657800000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2014-06-30","value":689900000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":660300000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":543500000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":543500000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":798800000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":602000000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":557200000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":626200000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":626200000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2016-03-31","value":621500000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":587400000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-09-30","value":551800000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":498200000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":498200000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2017-03-31","value":496700000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2017-06-30","value":564000000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-09-30","value":612700000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":925700000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":925700000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-03-31","value":887200000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":473800000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":522000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-12-31","value":415100000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-12-31","value":415100000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2019-03-31","value":566200000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2019-06-30","value":595800000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-09-30","value":737400000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2019-12-31","value":565000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2019-12-31","value":565000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2020-03-31","value":437700000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-06-30","value":432900000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2020-09-30","value":471700000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":544500000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":544500000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2021-03-31","value":831700000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2021-06-30","value":880200000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2021-09-30","value":838900000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":899800000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":899800000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":1116200000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2022-06-30","value":1297700000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2022-09-30","value":1325000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2022-12-31","value":1350900000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2022-12-31","value":1350900000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2023-03-31","value":1267300000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":1198600000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2023-09-30","value":1320200000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2024-03-31","value":824400000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2023-12-31","value":2996000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2023-12-31","value":2996000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2024-09-30","value":3066700000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-12-31","value":3224500000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-12-31","value":3224500000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2025-03-31","value":3440300000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2025-06-30","value":3540500000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2025-09-30","value":3183600000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-12-31","value":3176000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-12-31","value":3176000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2026-03-31","value":3547600000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2026-06-30","value":3689300000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-12-31","value":2021800000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-12-31","value":2021800000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2010-12-31","value":618393000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2010-12-31","value":618393000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2011-06-30","value":837792000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2011-09-30","value":1092673000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2011-12-31","value":1003158000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2011-12-31","value":1003158000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2012-03-31","value":1177225000},"#12":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.39},"#13":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":86761139},"#14":{"kind":"computed","op":"product","terms":[{"ref":"#12"},{"ref":"#13"}],"value":-33836844.21},"#15":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.04},"#16":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":86710696},"#17":{"kind":"computed","op":"product","terms":[{"ref":"#15"},{"ref":"#16"}],"value":3468427.84},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#17","weight":-1}],"value":-37305272.05},"#19":{"kind":"computed","op":"sum","terms":[{"ref":"#13","weight":4},{"ref":"#16","weight":-3}],"rule":"unaverage-quarter","value":86912468},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"per-share-quarter","value":-0.42922808324807893},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.39},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-3.64},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-1.09},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.87},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":9,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.03},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":10,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.59},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2012-06-30","value":1229459000},"#20":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.46},"#21":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":10,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":0.2},"dilutedEps@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":0.26},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.46},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":55,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.11},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":56,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":-0.19},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.46},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-09-30","value":1390841000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2012-12-31","value":1363200000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2012-12-31","value":1363200000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2013-03-31","value":1439000000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2013-06-30","value":1401600000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2013-09-30","value":1436200000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":1625300000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":1625300000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2014-03-31","value":2214000000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2014-06-30","value":2310200000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2014-09-30","value":2386300000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2014-12-31","value":2274900000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2014-12-31","value":2274900000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2015-03-31","value":2460500000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2015-06-30","value":2361500000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2015-09-30","value":2315100000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2015-12-31","value":2340800000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2015-12-31","value":2340800000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2016-03-31","value":2520100000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2016-06-30","value":2575300000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-09-30","value":2545900000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-12-31","value":2506500000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-12-31","value":2506500000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2017-03-31","value":2534900000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2017-06-30","value":2564500000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-09-30","value":2611800000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2017-12-31","value":2568900000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2017-12-31","value":2568900000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2018-03-31","value":2490700000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2018-06-30","value":2077900000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2018-09-30","value":2126500000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2019-03-31","value":2186900000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2019-06-30","value":2140000000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-09-30","value":2098500000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2019-12-31","value":1836200000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2019-12-31","value":1836200000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2020-03-31","value":1855300000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-06-30","value":1810600000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2020-09-30","value":1852300000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-12-31","value":1936900000},"#22":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.98},"#23":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":42644086},"#24":{"kind":"computed","op":"product","terms":[{"ref":"#22"},{"ref":"#23"}],"value":41791204.28},"#25":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":0.4},"#26":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":39368000},"#27":{"kind":"computed","op":"product","terms":[{"ref":"#25"},{"ref":"#26"}],"value":15747200},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#27","weight":-1}],"value":26044004.28},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#23","weight":4},{"ref":"#26","weight":-3}],"rule":"unaverage-quarter","value":52472344},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#28"},{"ref":"#29"}],"rule":"per-share-quarter","value":0.49633773326383135},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.98},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":55,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.97},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":56,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.14},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.69},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":35200000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":35200000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-09-30","value":13700000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-12-31","value":7900000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-12-31","value":7900000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2024-03-31","value":23900000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2024-06-30","value":7000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2024-09-30","value":34600000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-12-31","value":38100000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-12-31","value":38100000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2025-03-31","value":123400000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2025-06-30","value":110600000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2025-09-30","value":94600000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2025-12-31","value":125100000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2025-12-31","value":125100000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2026-03-31","value":138600000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2026-06-30","value":109800000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2009-12-31","value":49000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2010-06-30","value":67000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2010-09-30","value":88000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2010-12-31","value":0},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2010-12-31","value":0},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2011-03-31","value":15330000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2011-06-30","value":55000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-12-31","value":1936900000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2021-03-31","value":2141500000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2021-06-30","value":2192000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2021-09-30","value":2134100000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-12-31","value":2513000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-12-31","value":2513000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2022-03-31","value":2659400000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2022-06-30","value":2831300000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2022-09-30","value":2834100000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2022-12-31","value":3028700000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2022-12-31","value":3028700000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2023-03-31","value":3042200000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2023-06-30","value":3102400000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2023-09-30","value":3002400000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2024-03-31","value":3015700000},"#30":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2023-12-31","value":1829700000},"#31":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2023-12-31","value":55700000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":1885400000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":1885400000},"#32":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2024-09-30","value":1659000000},"#33":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2024-09-30","value":400300000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":2059300000},"#34":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2024-12-31","value":2064700000},"#35":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2024-12-31","value":35500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":2100200000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":2100200000},"#36":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2025-03-31","value":2302200000},"#37":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2025-03-31","value":23900000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":2326100000},"#38":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2025-06-30","value":2105500000},"#39":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2025-06-30","value":231800000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"}],"rule":"component-sum","value":2337300000},"#40":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2025-09-30","value":2147400000},"#41":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2025-09-30","value":155200000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"}],"rule":"component-sum","value":2302600000},"#42":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2025-12-31","value":2077300000},"#43":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":156200000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":2233500000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":2233500000},"#44":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2026-03-31","value":2299400000},"#45":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2026-03-31","value":32600000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"component-sum","value":2332000000},"#46":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2026-06-30","value":2225200000},"#47":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2026-06-30","value":33500000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47"}],"rule":"component-sum","value":2258700000},"#48":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2014-12-31","value":1678200000},"#49":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2014-12-31","value":600000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":1678800000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":1678800000},"#50":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2011-12-31","value":586539000},"#51":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2011-12-31","value":551000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"}],"rule":"component-sum","value":587090000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"}],"rule":"component-sum","value":587090000},"#52":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-09-30","value":862513000},"#53":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2012-09-30","value":783000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53"}],"rule":"component-sum","value":863296000},"#54":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2012-12-31","value":862700000},"#55":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2012-12-31","value":800000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":863500000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":863500000},"#56":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2013-03-31","value":892300000},"#57":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2013-03-31","value":700000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"}],"rule":"component-sum","value":893000000},"#58":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2013-06-30","value":863400000},"#59":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2013-06-30","value":700000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59"}],"rule":"component-sum","value":864100000},"#60":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2013-09-30","value":863800000},"#61":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2013-09-30","value":500000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61"}],"rule":"component-sum","value":864300000},"#62":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2013-12-31","value":1110400000},"#63":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":400000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":1110800000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":1110800000},"#64":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2014-03-31","value":1518400000},"#65":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2014-03-31","value":400000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":1518800000},"#66":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2014-06-30","value":1578800000},"#67":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2014-06-30","value":300000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":1579100000},"#68":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2014-09-30","value":1683100000},"#69":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2014-09-30","value":600000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69"}],"rule":"component-sum","value":1683700000},"#70":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2015-03-31","value":1614100000},"#71":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2015-03-31","value":272000000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":1886100000},"#72":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2015-06-30","value":1717000000},"#73":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2015-06-30","value":600000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"}],"rule":"component-sum","value":1717600000},"#74":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2015-09-30","value":1724100000},"#75":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2015-09-30","value":1700000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":1725800000},"#76":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1698200000},"#77":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2015-12-31","value":1700000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":1699900000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":1699900000},"#78":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2016-03-31","value":1883100000},"#79":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2016-03-31","value":1700000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"component-sum","value":1884800000},"#80":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2016-06-30","value":1972900000},"#81":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":1600000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81"}],"rule":"component-sum","value":1974500000},"#82":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2016-09-30","value":1979900000},"#83":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2016-09-30","value":3100000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83"}],"rule":"component-sum","value":1983000000},"#84":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2016-12-31","value":1993700000},"#85":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":3500000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":1997200000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":1997200000},"#86":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2017-03-31","value":2023900000},"#87":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2017-03-31","value":3500000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"component-sum","value":2027400000},"#88":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2017-06-30","value":1986400000},"#89":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2017-06-30","value":3400000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":1989800000},"#90":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-09-30","value":1986600000},"#91":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2017-09-30","value":4300000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":1990900000},"#92":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2017-12-31","value":1638200000},"#93":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":354100000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":1992300000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":1992300000},"#94":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2018-03-31","value":1598800000},"#95":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2018-03-31","value":392600000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":1991400000},"#96":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2018-06-30","value":1599600000},"#97":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":2900000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":1602500000},"#98":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2018-09-30","value":1600100000},"#99":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":2900000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":1603000000},"#100":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2018-12-31","value":1600700000},"#101":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2018-12-31","value":3800000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":1604500000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":1604500000},"#102":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2019-03-31","value":1541200000},"#103":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2019-03-31","value":2200000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":1543400000},"#104":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2019-06-30","value":1475800000},"#105":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2019-06-30","value":2000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":1477800000},"#106":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-09-30","value":1306200000},"#107":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2019-09-30","value":123500000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":1429700000},"#108":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2019-12-31","value":1209500000},"#109":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2019-12-31","value":1800000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":1211300000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":1211300000},"#110":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2020-03-31","value":1358700000},"#111":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2020-03-31","value":2000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":1360700000},"#112":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2020-06-30","value":1322700000},"#113":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2020-06-30","value":2100000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":1324800000},"#114":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2020-09-30","value":1313300000},"#115":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2020-09-30","value":2100000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":1315400000},"#116":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2020-12-31","value":1319400000},"#117":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2020-12-31","value":2900000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":1322300000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":1322300000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2021-03-31","value":1239300000},"#119":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2021-03-31","value":157200000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":1396500000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2021-06-30","value":1197200000},"#121":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2021-06-30","value":88000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":1285200000},"#122":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2021-09-30","value":1171400000},"#123":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2021-09-30","value":88000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":1259400000},"#124":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2021-12-31","value":1418800000},"#125":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2021-12-31","value":7400000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":1426200000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":1426200000},"#126":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2022-03-31","value":1441800000},"#127":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":7300000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":1449100000},"#128":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2022-06-30","value":1442600000},"#129":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2022-06-30","value":7500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":1450100000},"#130":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2022-09-30","value":1435700000},"#131":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2022-09-30","value":16100000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":1451800000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2022-12-31","value":1540100000},"#133":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2022-12-31","value":19600000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":1559700000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":1559700000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2023-03-31","value":1696800000},"#135":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2023-03-31","value":20600000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":1717400000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2023-06-30","value":1824300000},"#137":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2023-06-30","value":21900000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":1846200000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2023-09-30","value":1608200000},"#139":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2023-09-30","value":204600000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":1812800000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2024-03-31","value":2055600000},"#141":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2024-03-31","value":26300000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":2081900000},"#142":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2010-12-31","value":364431000},"#143":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2010-12-31","value":4844000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":369275000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":369275000},"#144":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2011-06-30","value":428440000},"#145":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2011-06-30","value":942000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":429382000},"#146":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2011-09-30","value":642293000},"#147":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2011-09-30","value":749000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":643042000},"#148":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2012-03-31","value":665623000},"#149":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2012-03-31","value":1020000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":666643000},"#150":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2012-06-30","value":862255000},"#151":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2012-06-30","value":773000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":863028000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2012-03-31","value":622194000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2026-06-30","value":-1137100000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2021-12-31","value":-385100000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2021-12-31","value":-385100000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2022-12-31","value":-533300000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2022-12-31","value":-533300000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2023-06-30","value":-543400000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2023-09-30","value":-443200000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2023-12-31","value":-490300000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2023-12-31","value":-490300000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2024-03-31","value":-529700000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2024-06-30","value":-566400000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2024-09-30","value":-672200000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2024-12-31","value":-711900000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2024-12-31","value":-711900000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2025-03-31","value":-862300000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2025-06-30","value":-1009700000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2025-09-30","value":-695300000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2025-12-31","value":-732700000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2025-12-31","value":-732700000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2026-03-31","value":-1043200000},"equity@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"totalLiabilities@2022Q3","weight":-1},{"ref":"temporaryEquity@2022Q3","weight":-1}],"rule":"accounting-identity","value":-465400000},"equity@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"totalLiabilities@2023Q1","weight":-1},{"ref":"temporaryEquity@2023Q1","weight":-1}],"rule":"accounting-identity","value":-523300000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2023-12-31","value":245600000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2023-12-31","value":245600000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2024-09-30","value":245600000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2024-12-31","value":245600000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2024-12-31","value":245600000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":49,"unit":"USD","end":"2025-03-31","value":245600000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2025-06-30","value":245600000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":51,"unit":"USD","end":"2025-09-30","value":245600000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2025-12-31","value":245600000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2025-12-31","value":245600000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2026-03-31","value":250600000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2026-06-30","value":250600000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2022-09-30","value":200000000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2022-12-31","value":245600000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2022-12-31","value":245600000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2023-03-31","value":245600000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2023-06-30","value":245600000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2023-09-30","value":245600000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2024-03-31","value":245600000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-2900000},"#152":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":86800000},"#153":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-2900000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":89700000},"#154":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":150700000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":63900000},"#155":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":100600000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":-50100000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":100600000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-26700000},"#156":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-52600000},"#157":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-26700000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":-25900000},"#158":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-7400000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":45200000},"#159":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-14900000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":-7500000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-14900000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-94000000},"#160":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-27500000},"#161":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-94000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":66500000},"#162":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-43000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":-15500000},"#163":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-46400000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":-3400000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-46400000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-29300000},"#164":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-31100000},"#165":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-29300000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":-1800000},"#166":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-7600000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":23500000},"#167":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108900000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":116500000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108900000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-86200000},"#168":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":6100000},"#169":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-86200000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":92300000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":100854000},"#170":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":87702000},"#171":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":42567000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":45135000},"#172":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":134143000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":46441000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":134143000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-42906000},"#173":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-70558000},"#174":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-42906000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":-27652000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63800000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16900000},"#175":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":44600000},"#176":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16900000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":27700000},"#177":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":289400000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":244800000},"#178":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":380100000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":90700000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":380100000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-33800000},"#179":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":34700000},"#180":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-33800000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":68500000},"#181":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":110300000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":75600000},"#182":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":39100000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":-71200000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":39100000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":39600000},"#183":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-64100000},"#184":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":39600000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":-103700000},"#185":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":58500000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":122600000},"#186":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":226800000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":168300000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":226800000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":89400000},"#187":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":160000000},"#188":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":89400000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":70600000},"#189":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":296100000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":136100000},"#190":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":376400000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":80300000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":376400000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-56100000},"#191":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-51700000},"#192":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-56100000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"#193":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-18800000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":32900000},"#194":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4100000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":22900000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4100000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-40700000},"#195":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-35600000},"#196":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-40700000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":5100000},"#197":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3300000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":32300000},"#198":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-26500000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":-23200000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-26500000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-19100000},"#199":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-23300000},"#200":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-19100000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":-4200000},"#201":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-29300000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":-6000000},"#202":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":75200000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":104500000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":75200000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27400000},"#203":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":89600000},"#204":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27400000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":62200000},"#205":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":153900000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":64300000},"#206":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":191900000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":38000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":191900000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-19900000},"#207":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":50400000},"#208":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-19900000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":70300000},"#209":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":64900000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":14500000},"#210":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":62800000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":-2100000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":62800000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-50300000},"#211":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-89300000},"#212":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-50300000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":-39000000},"#213":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-29900000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":59400000},"#214":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":-14100000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44000000},"#215":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":67200000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":67200000},"#216":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":178800000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":111600000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":111600000},"#218":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":376300000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":197500000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":197500000},"#220":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":536200000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":159900000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":159900000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":536200000},"#222":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":130400000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":130400000},"#223":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":208200000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":77800000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":77800000},"#225":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":240300000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":32100000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":32100000},"#227":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":271800000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":31500000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":31500000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":271800000},"#229":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":20000000},"#230":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":35000000},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":15000000},"#232":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":51700000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":16700000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":16700000},"#234":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":76700000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":25000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":76700000},"#236":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":17600000},"#237":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":31200000},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":13600000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":13600000},"#239":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":39600000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":8400000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":8400000},"#241":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":52300000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":12700000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":12700000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":52300000},"#243":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13200000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":13200000},"#244":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":51500000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":38300000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":38300000},"#246":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":23521000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":23521000},"#247":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":27310000},"#248":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":17017000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":10293000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":10293000},"#250":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":35001000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":7691000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":7691000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":35001000},"#252":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6566000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#252"}],"rule":"component-sum","value":6566000},"#253":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":20635000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":14069000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":14069000},"#255":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":30667000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":10032000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":10032000},"#257":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":49500000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":18833000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":18833000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":49500000},"#259":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9700000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":9700000},"#260":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":22500000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":12800000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":12800000},"#262":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":36700000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":14200000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":14200000},"#264":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":57000000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":20300000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":20300000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":57000000},"#266":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21100000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":21100000},"#267":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":71600000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":50500000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":50500000},"#269":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":114100000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":42500000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":42500000},"#271":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":160800000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":46700000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"}],"rule":"component-sum","value":46700000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":160800000},"#273":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46300000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":46300000},"#274":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":105500000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":59200000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":59200000},"#276":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":194200000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":88700000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":88700000},"#278":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":289900000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":95700000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":95700000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":289900000},"#280":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":74100000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":74100000},"#281":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":153200000},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":79100000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":79100000},"#283":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":236800000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":83600000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":83600000},"#285":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":332100000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":95300000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":95300000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":332100000},"#287":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":66800000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":66800000},"#288":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":87900000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":21100000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":21100000},"#290":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":117300000},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":29400000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"}],"rule":"component-sum","value":29400000},"#292":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":139200000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":21900000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":21900000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":139200000},"#294":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":16900000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":16900000},"#295":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":29700000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":12800000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":12800000},"#297":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":45300000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":15600000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":15600000},"#299":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":70000000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":24700000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":24700000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":70000000},"#301":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":17600000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":17600000},"#302":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":33300000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":15700000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":15700000},"#304":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":41300000},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":8000000},"#306":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":49800000},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":8500000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":8500000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":49800000},"#308":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9500000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":9500000},"#309":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":17100000},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":7600000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":7600000},"#311":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":27400000},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":10300000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":10300000},"#313":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":54900000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":27500000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":27500000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":54900000},"#315":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":14900000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":14900000},"#316":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":28400000},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":13500000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":13500000},"#318":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":34800000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":6400000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":6400000},"#320":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":44000000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":9200000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":9200000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":44000000},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":6200000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":6200000},"#323":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":16700000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":10500000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":10500000},"#325":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":34300000},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":17600000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":17600000},"#327":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":82900000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":48600000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":48600000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#327"}],"rule":"component-sum","value":82900000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":98300000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":146800000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":149000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37000000},"#329":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":73700000},"#330":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37000000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":36700000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":148800000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":33000000},"#331":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":67600000},"#332":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":33000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":34600000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":61735000},"#333":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":44410000},"#334":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":29502000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":14908000},"#335":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":60287000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":15877000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":60287000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":14432000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17065000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":17222000},"#336":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63100000},"#337":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":43644000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":19456000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63100000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":19600000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":23301000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27696000},"#338":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91600000},"#339":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":63900000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":27700000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91600000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":29300000},"#340":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":58800000},"#341":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":29300000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":29500000},"#342":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":88200000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":29400000},"#343":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":117800000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":29600000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":117800000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30200000},"#344":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":65600000},"#345":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30200000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":35400000},"#346":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":101000000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":35400000},"#347":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":138600000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":37600000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":138600000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35400000},"#348":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":71400000},"#349":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35400000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"#350":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":107400000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"#351":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":122600000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":15200000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":122600000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":38800000},"#352":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":82600000},"#353":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":38800000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":43800000},"#354":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":127100000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":44500000},"#355":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":152000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":24900000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":152000000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":37100000},"#356":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":74200000},"#357":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":37100000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":37100000},"#358":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":119000000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":44800000},"#359":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":154800000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":35800000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":154800000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":29700000},"#360":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":59200000},"#361":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":29700000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":29500000},"#362":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":88800000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":29600000},"#363":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":118100000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":29300000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":118100000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28200000},"#364":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":55200000},"#365":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28200000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":27000000},"#366":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":82600000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":27400000},"#367":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":110100000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":27500000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":110100000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26400000},"#368":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":52600000},"#369":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26400000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":26200000},"#370":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":78800000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":26200000},"#371":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":105100000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":26300000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":105100000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":107700000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":30200000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":30300000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":30200000},"#372":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":121400000},"#373":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":90700000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":30700000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37200000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":42800000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":43600000},"#374":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":183000000},"#375":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":123700000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":59300000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45400000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":45900000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":45300000},"#376":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187000000},"#377":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":136600000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":50400000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":50700000},"#378":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":189900000},"#379":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":145300000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":44600000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":30900000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":29500000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":30500000},"#380":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":124700000},"#381":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":90900000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":33800000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":79074630},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":79424383},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":80461600},"#382":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":79336283},"#383":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":79277719},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#383","weight":-3}],"rule":"unaverage-quarter","value":79511975},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":79336283},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":79939985},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":80152648},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":80387278},"#384":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":80075530},"#385":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":80148519},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":79856563},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":80075530},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":80352403},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":80555587},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":85530080},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5","weight":4},{"ref":"#8","weight":-3}],"rule":"unaverage-quarter","value":86111505},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":83146680},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":86428634},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":86797123},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":86901141},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13","weight":4},{"ref":"#16","weight":-3}],"rule":"unaverage-quarter","value":86912468},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":86761139},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":86995431},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":87586284},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":35351000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":36895000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":39886000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":41837000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-10-01","end":"2011-12-31","value":51600000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":42644086},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":51736396},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":55074265},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":57825603},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-10-01","end":"2013-01-01","value":57898000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":55676741},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":63017869},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":69769536},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":69626650},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":69635865},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":67938784},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":69622884},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":69604669},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":69850685},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-10-01","end":"2014-12-31","value":69775827},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":69671827},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":71275452},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":76092517},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":76112325},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":76124133},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":74896096},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":76449841},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":76761504},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":77331347},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":77351593},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":78259909},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":77714112},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":77931605},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":77784534},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":78045360},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":77730458},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":77783879},"dilutedShares@2018Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2018-10-01","end":"2018-12-31","value":78218831},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":78175007},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":78212837},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":78299472},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":78332671},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":78399314},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":78678970},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":78743083},"#386":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":78369091},"#387":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":78602651},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386","weight":4},{"ref":"#387","weight":-3}],"rule":"unaverage-quarter","value":77668411},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":78369091},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":78593724},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":78929561},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":78971518},"#388":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":78980839},"#389":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":78831988},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388","weight":4},{"ref":"#389","weight":-3}],"rule":"unaverage-quarter","value":79427392},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":78980839},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":23,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":77043935},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":25,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":77598950},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":25,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":77943992},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":54,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":78212136},"dilutedShares@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"dilutedEps@FY2009"}],"rule":"accounting-identity","value":33040106.951871656},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-12-31","value":79967363},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-12-31","value":79967363},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2024-06-30","value":10000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-09-30","value":85904105},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-12-31","value":85950493},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-12-31","value":85950493},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2025-03-31","value":86621470},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2025-06-30","value":86659413},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2025-09-30","value":86752229},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2025-12-31","value":86776552},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2025-12-31","value":86776552},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2026-03-31","value":87040558},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2026-06-30","value":87843035},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":430800000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":598800000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2340100000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":886500000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":967000000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1026500000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1097900000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1424000000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1165000000},"#390":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4686300000},"#391":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3686900000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":999400000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4686300000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1037300000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1017800000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1149400000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":883800000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-34800000},"#392":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4181000000},"#393":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3204500000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":976500000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4181000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1005800000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1133700000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1100400000},"#394":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4189400000},"#395":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3239900000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":949500000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4189400000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":993900000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1026600000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1078000000},"#396":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4137100000},"#397":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3098500000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":1038600000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4137100000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1029700000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1445100000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3474300000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3763800000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":750500000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":945500000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":953500000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":848000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3497500000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":851300000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":896900000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":929600000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":774800000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3452600000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":692600000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":453700000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":568000000},"#398":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2268200000},"#399":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1714300000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":553900000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2268200000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":600300000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":807000000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":874900000},"#400":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3148000000},"#401":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2282200000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":865800000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3148000000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":56,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":331336000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":457938000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1065200000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1280100000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1025700000},"#402":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4334600000},"#403":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3371000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":963600000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4334600000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":940700000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":946300000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":887900000},"#404":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3729300000},"#405":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2774900000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":954400000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3729300000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":927300000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1069900000},"netIncome@2013Q4":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-15500000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1095500000},"#406":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3958600000},"#407":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3092700000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":865900000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3958600000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1075300000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1070200000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":704300000},"#408":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3891400000},"#409":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2849800000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":1041600000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3891400000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1117200000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1426800000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3088000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3265600000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3060800000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":715300000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":789800000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":811800000},"#410":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3000900000},"#411":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2316900000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":684000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3000900000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":669100000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":389200000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":551500000},"#412":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2169100000},"#413":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1609800000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":559300000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2169100000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":642300000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":787900000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":741600000},"#414":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3005100000},"#415":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2171800000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":833300000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3005100000},"costOfRevenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"grossProfit@2017Q1","weight":-1}],"rule":"accounting-identity","value":757000000},"costOfRevenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"grossProfit@2017Q2","weight":-1}],"rule":"accounting-identity","value":823300000},"costOfRevenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"grossProfit@2017Q3","weight":-1}],"rule":"accounting-identity","value":898800000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"grossProfit@2017Q4","weight":-1}],"rule":"accounting-identity","value":786500000},"costOfRevenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"grossProfit@2018Q1","weight":-1}],"rule":"accounting-identity","value":637300000},"costOfRevenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"grossProfit@2018Q2","weight":-1}],"rule":"accounting-identity","value":822100000},"costOfRevenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"grossProfit@2018Q3","weight":-1}],"rule":"accounting-identity","value":849200000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"grossProfit@2018Q4","weight":-1}],"rule":"accounting-identity","value":752200000},"costOfRevenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"grossProfit@2012Q2","weight":-1}],"rule":"accounting-identity","value":202536000},"costOfRevenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"grossProfit@2012Q3","weight":-1}],"rule":"accounting-identity","value":299538000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32700000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":143900000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":139300000},"#416":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":351700000},"#417":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":315900000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":35800000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":351700000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":96600000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":71500000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":261500000},"#418":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":451700000},"#419":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":429600000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":22100000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":451700000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":78500000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":63800000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4900000},"#420":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":230800000},"#421":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":147200000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":83600000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":230800000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-81400000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-43600000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":373700000},"#422":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":245700000},"#423":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":248700000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":-3000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":245700000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-87500000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":18300000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":173102000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":49619000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":62106000},"#424":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":198749000},"#425":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":143401000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":55348000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":198749000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46864000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":50565000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":96601000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":80100000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":274100000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":84200000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":128800000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":158400000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-10-01","end":"2013-01-01","value":141719000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":513200000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":134400000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":101000000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":62100000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":112500000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":410000000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":124800000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":99000000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":182600000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":123300000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":529700000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":195200000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":202700000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":164800000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":31900000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":536400000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":80300000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":130500000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":103000000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":72500000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":386300000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":129500000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":143700000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":127700000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":97300000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":498200000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":113200000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":123400000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":104300000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":95800000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":436700000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":136000000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":107100000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":117800000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":90800000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":451700000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":23500000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":64500000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":16500000},"#426":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":99100000},"#427":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":104500000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":-5400000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":99100000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-42000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":19100000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":133300000},"#428":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":142900000},"#429":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":110400000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":32500000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":142900000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1700000},"#430":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":32570000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":32570000},"#431":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8321000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":8321000},"#432":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7403000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":7403000},"#433":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":35224000},"#434":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":22894000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":12330000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":12330000},"#436":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8810000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#436"}],"rule":"component-sum","value":44034000},"#437":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":10528000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":10528000},"#438":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10467000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":10467000},"#439":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":14148000},"#440":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1747000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":15895000},"#441":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":32600000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":32600000},"#442":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":50836000},"#443":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":35143000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":15693000},"#445":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7000000},"#446":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":5243000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":1757000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#447"}],"rule":"component-sum","value":17450000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#445"}],"rule":"component-sum","value":57836000},"#448":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18142000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":18142000},"#449":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":22046000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":22046000},"#450":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":600000},"#451":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1900000},"#452":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2200000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"component-sum","value":4700000},"#453":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":100000},"#454":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":800000},"#455":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-6400000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"component-sum","value":7300000},"#456":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":900000},"#457":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1000000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":-100000},"#459":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-15500000},"#460":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-22600000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":7100000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#461","weight":-1}],"rule":"component-sum","value":-7200000},"#462":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37100000},"#463":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-3000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"component-sum","value":40100000},"#464":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4600000},"#465":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14300000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#464"},{"ref":"#465"},{"ref":"#459","weight":-1}],"rule":"component-sum","value":35300000},"#466":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32600000},"#467":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-4800000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"component-sum","value":37400000},"#468":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22500000},"#469":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-9500000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"component-sum","value":32000000},"#470":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":43300000},"#471":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-2500000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"component-sum","value":45800000},"#472":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":143400000},"#473":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":98400000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"#475":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-8100000},"#476":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-16800000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":8700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#477","weight":-1}],"rule":"component-sum","value":36300000},"#478":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9500000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#478"},{"ref":"#475","weight":-1}],"rule":"component-sum","value":161000000},"#479":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":39200000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":39200000},"#480":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25700000},"#481":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-5200000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"component-sum","value":30900000},"#482":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40200000},"#483":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4100000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"component-sum","value":36100000},"#484":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":133000000},"#485":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":103000000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"#487":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28400000},"#488":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-4100000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":32500000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#489","weight":-1}],"rule":"component-sum","value":-2500000},"#490":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7800000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#490"},{"ref":"#487","weight":-1}],"rule":"component-sum","value":112400000},"#491":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":23300000},"#492":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-5200000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"component-sum","value":28500000},"#493":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37500000},"#494":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-5000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"component-sum","value":42500000},"#495":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":40200000},"#496":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-6900000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"component-sum","value":47100000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":91600000},"#497":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":145500000},"#498":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":101000000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":44500000},"#500":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1200000},"#501":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-17100000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":18300000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#502","weight":-1}],"rule":"component-sum","value":26200000},"#503":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6500000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#503"},{"ref":"#500","weight":-1}],"rule":"component-sum","value":150800000},"#504":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12100000},"#505":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-5100000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"component-sum","value":17200000},"#506":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":41100000},"#507":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-4100000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"component-sum","value":45200000},"#508":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":31400000},"#509":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-2100000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"component-sum","value":33500000},"#510":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":123800000},"#511":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":84600000},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":39200000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":39200000},"#513":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3300000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#513"}],"rule":"component-sum","value":127100000},"#514":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":66000000},"#515":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-5500000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"component-sum","value":71500000},"#516":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":39400000},"#517":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-5400000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"component-sum","value":44800000},"#518":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":12800000},"#519":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":6665000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":19465000},"#520":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":60900000},"#521":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":41300000},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":19600000},"#523":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16900000},"#524":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":10233000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":6667000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#525"}],"rule":"component-sum","value":26267000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#523"}],"rule":"component-sum","value":77800000},"#526":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25100000},"#527":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":6300000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":31400000},"#528":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":19000000},"#529":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6400000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":25400000},"#530":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":31700000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":31700000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3500000},"#531":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15800000},"#532":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6400000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":22200000},"#533":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":82100000},"#534":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":59900000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":22200000},"#536":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":25600000},"#537":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":19100000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":6500000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#538"}],"rule":"component-sum","value":28700000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#536"}],"rule":"component-sum","value":107700000},"#539":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25900000},"#540":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7400000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":33300000},"#541":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":20900000},"#542":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10900000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":31800000},"#543":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":26500000},"#544":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10800000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":37300000},"#545":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98300000},"#546":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":73300000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"#548":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":40300000},"#549":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":29100000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#550"}],"rule":"component-sum","value":36200000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#548"}],"rule":"component-sum","value":138600000},"#551":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":125900000},"#552":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":103500000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":22400000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":22400000},"#554":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":29400000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#554"}],"rule":"component-sum","value":155300000},"#555":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27600000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":27600000},"#556":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":24800000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":24800000},"#557":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":28200000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":28200000},"#558":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":105800000},"#559":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":80600000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":25200000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":25200000},"#561":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26900000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#561"}],"rule":"component-sum","value":132700000},"#562":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":30600000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":30600000},"#563":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":32400000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":32400000},"#564":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":40400000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":40400000},"#565":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":138700000},"#566":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":103400000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":35300000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":35300000},"#568":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":24600000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#568"}],"rule":"component-sum","value":163300000},"#569":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40600000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":40600000},"#570":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31900000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":31900000},"#571":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":29200000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":29200000},"#572":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":122500000},"#573":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":95500000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":27000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":27000000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":35300000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-10300000},"#575":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":19800000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#575"}],"rule":"component-sum","value":142300000},"#576":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":34900000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":34900000},"#577":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":37800000},"#578":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2200000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"component-sum","value":35600000},"#579":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":136700000},"#580":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":105500000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":31200000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":31200000},"#582":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16800000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#582"}],"rule":"component-sum","value":153500000},"#583":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":20200000},"#584":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2100000},"#585":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-14000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"component-sum","value":36300000},"#586":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36700000},"#587":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-14900000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587","weight":-1}],"rule":"component-sum","value":51600000},"#588":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":29700000},"#589":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-8400000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"component-sum","value":38100000},"#590":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":30900000},"#591":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3300000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"component-sum","value":27600000},"#592":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":151100000},"#593":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":97300000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":53800000},"#595":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-8000000},"#596":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-20000000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#597","weight":-1}],"rule":"component-sum","value":41800000},"#598":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11800000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#598"},{"ref":"#595","weight":-1}],"rule":"component-sum","value":170900000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-17300000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":95700000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":81900000},"#599":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":131900000},"#600":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":160300000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":-28400000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":131900000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":43000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25100000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":213000000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":61400000},"#601":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":267200000},"#602":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":281100000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":-13900000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":267200000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36300000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6200000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-57100000},"#603":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8100000},"#604":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-14600000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":22700000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8100000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-48700000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-101000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":322900000},"#605":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108700000},"#606":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":173200000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":-64500000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108700000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-171300000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-40000000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":67360000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":19764000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":29572000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":158000000},"#607":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":71490000},"#608":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":52243000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":19247000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":71490000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11366000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":23411000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":56531000},"#609":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":125300000},"#610":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":92096000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":33204000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":125300000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35000000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":78500000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":98800000},"#611":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":285900000},"#612":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":212300000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":73600000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":285900000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":54400000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":27300000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-19000000},"#613":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":91600000},"#614":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":62700000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":28900000},"#615":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":46800000},"#616":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":86400000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":-39600000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":46800000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":68700000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":83700000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9600000},"#617":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":157200000},"#618":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":162000000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":-4800000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":157200000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18800000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-2600000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9900000},"#619":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-300000},"#620":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-11500000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-300000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":39400000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":54700000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32400000},"#621":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":158000000},"#622":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":126500000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":31500000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":41300000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43600000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":21600000},"#623":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":122900000},"#624":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":106500000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":16400000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":122900000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":33800000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4700000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":33400000},"#625":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":76300000},"#626":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":71900000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":76300000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-24000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22900000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-30800000},"#627":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-71900000},"#628":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-31900000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":-40000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-71900000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-106700000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-33500000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":93300000},"#629":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-85600000},"#630":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-46900000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":-38700000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-85600000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-94800000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-14700000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16100000},"#631":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-169900000},"#632":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-93400000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":-76500000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-169900000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":19100000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-21900000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":100300000},"#633":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":49700000},"#634":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":97500000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":-47800000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":49700000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-41400000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-38600000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-99900000},"#635":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-221200000},"#636":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-179900000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":-41300000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-221200000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-161600000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-147700000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":272000000},"#637":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-126400000},"#638":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-37300000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":-89100000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-126400000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-337800000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-117100000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-85200000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-296600000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12000000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":110800000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-26200000},"#639":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-31400000},"#640":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-12800000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":-18600000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-31400000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3100000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-50400000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-15600000},"#641":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-50300000},"#642":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-69100000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":18800000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-50300000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":16300000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-16500000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-4100000},"#643":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-43100000},"#644":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-4300000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":-38800000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-43100000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-13900000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3800000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-56000000},"#645":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-147900000},"#646":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-66100000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":-81800000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-147900000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-145900000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-77500000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":51900000},"#647":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-258600000},"#648":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-171500000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":-87100000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-258600000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":61936000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-809000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":21300000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":27000000},"#649":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":17299000},"#650":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":7586000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":9713000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":17299000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4471000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-7483000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":19850000},"#651":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":44000000},"#652":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":16838000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":27162000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":44000000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":52000000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":66000000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":42600000},"#653":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":206500000},"#654":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":160600000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":45900000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":206500000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":46200000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8000000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-34700000},"#655":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3900000},"#656":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":19500000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":-15600000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3900000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-49600000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-10200000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11500000},"#657":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-113000000},"#658":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-48300000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":-64700000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-113000000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19000000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-6600000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-56800000},"#659":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-167800000},"#660":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-44400000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":-123400000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-67500000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-147600000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-41000000},"#661":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-336300000},"#662":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-256100000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":-80200000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1400000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":60800000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":56800000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":57700000},"#663":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":236700000},"#664":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":175300000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":61400000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":236700000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":175900000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":58700000},"#665":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":221700000},"#666":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":163700000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":221700000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58500000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":52900000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":53600000},"#667":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":215800000},"#668":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":165000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":50800000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":215800000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":51100000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":52000000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":33573000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":7277000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7794000},"#669":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30497000},"#670":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":22505000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":7992000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30497000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":7481000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10544000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":12577000},"#671":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":48700000},"#672":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":30602000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":18098000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":48700000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18600000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":18400000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":24200000},"#673":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":85600000},"#674":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":61200000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":24400000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":85600000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24800000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":24700000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":24200000},"#675":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":96800000},"#676":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":73700000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":23100000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":96800000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":26200000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":28700000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":28400000},"#677":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":110800000},"#678":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":83300000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":27500000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":27400000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":25500000},"#679":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":104900000},"#680":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":79900000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":104900000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30300000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42800000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":44600000},"#681":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":161700000},"#682":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":117700000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":44000000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":161700000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":43900000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":44500000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":47400000},"#683":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":183100000},"#684":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":135800000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":47300000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":183100000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45200000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":37500000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":37700000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":149500000},"#685":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":155500000},"#686":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":120400000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":35100000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":155500000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":32300000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":33100000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":33800000},"#687":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":134600000},"#688":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":99200000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":35400000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":134600000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29300000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30600000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":33300000},"#689":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":125900000},"#690":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":93200000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":32700000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":125900000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":34200000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":36900000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":38200000},"#691":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":149500000},"#692":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":109300000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":40200000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":51600000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":42600000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":41800000},"#693":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":175900000},"#694":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":136000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":39900000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":49200000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":55800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-41600000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-39100000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-100600000},"#695":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-222000000},"#696":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-181300000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":-40700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-222000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-95500000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-15300000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":15700000},"#697":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-173300000},"#698":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-95100000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":-78200000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-173300000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18600000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-22300000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":99800000},"#699":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48100000},"#700":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":96100000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":-48000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48100000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-162000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-147900000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":313400000},"#701":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-33800000},"#702":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3500000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":-37300000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-33800000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-317000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-95900000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-7651000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":65662000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-149000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":51500000},"#703":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-260100000},"#704":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-173000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":-87100000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-260100000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":46000000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7800000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":15300000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-74100000},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1670300000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-2200000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":136400000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":81400000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":56800000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":4700000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-83200000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":142300000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":1600000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-61000000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":48100000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-11300000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":17100000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":82400000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":93600000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":66000000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":64500000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":306500000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":71800000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":16600000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":51700000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":83200000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":223300000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":76800000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":43600000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":57100000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":24100000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":201600000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":41800000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":60600000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":3500000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-22800000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":83100000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-80800000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-11100000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":120600000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-13100000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-1400000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-13000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":58200000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":88100000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":105500000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":76700000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":-5900000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":104300000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":202600000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":69500000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":418200000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":64800000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":64100000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":3100000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":70500000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":164500000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":-66100000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":-58100000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":376300000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":6300000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":238200000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-253700000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":-30500000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":157244000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":44002000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":33582000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":108083000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":26384000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":20126000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-49500000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-20300000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":14300000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-10032000},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.6195358622918186},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":642976000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":32427000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-18833000},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.0036798101938462},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":586990000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":45260000},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.0036798101938462},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":586990000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":92700000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":7200000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-9700000},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.6840530194138414},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":660243000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":70600000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":14900000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":252836000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-12800000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":38.87292657604365},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":23.691962237728468},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":19.817345534442378},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.537429532454833},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":797528000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":84400000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":230600000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":359138000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-14200000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":34.589835305215985},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":21.57497303128371},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.258895308971956},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.8924954950174993},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":672796000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":66800000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":70400000},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.754101809002945},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":831300000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":70300000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":323100000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-57000000},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.754101809002945},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":831300000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":292100000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-54900000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-21100000},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.848421052631579},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":882500000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":71000000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":18000000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-50500000},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.125874125874126},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":700900000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":32700000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":33100000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-42500000},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.8751590041795385},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":730400000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-10500000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-117900000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-46700000},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.947242206235012},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":989700000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":7500000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-121700000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-160800000},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.947242206235012},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":989700000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":100700000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-6700000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-46300000},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.9525691699604744},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1339200000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-23400000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-162900000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-59200000},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.8257718509928975},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1564500000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":18500000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":33900000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-88700000},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.8058458276540965},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1676000000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":39900000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":72600000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-95700000},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.6636614535418583},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1670300000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-37200000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-63100000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-289900000},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.6636614535418583},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.4007260891337006},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1613300000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":46000000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-8500000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-79100000},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.4832225913621262},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1705900000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":20800000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":52500000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-83600000},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.3183776022972002},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1719600000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-31300000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-15000000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-95300000},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.9725327371446822},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1694300000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-98400000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":44300000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-332100000},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.9725327371446822},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1694300000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":19700000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-122900000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-66800000},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.0862429605792439},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1877600000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-37200000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-16700000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-21100000},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.3001361933946203},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1942300000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-104800000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":3500000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-29400000},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.3126132656759695},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1965200000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":3600000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":1000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-21900000},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.2864311521477318},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1993000000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-36200000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-135100000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":3474600000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-139200000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.118786518147541},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.008634832915983076},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-9.458020320640129},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.2864311521477318},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1993000000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-134900000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-57600000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":847100000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-16900000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.60800902425268},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.444444444444445},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.6993795826283136},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.413730622105899},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":2022800000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":45300000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-7700000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":912300000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-12800000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":14.860392967942088},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.656670113753878},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.9927611168562565},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.3640070921985816},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1963200000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":56500000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":16700000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":994100000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-15600000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.44033122260107},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.1563565513882126},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-2.299074525085241},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.3606985474130897},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1964400000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":21200000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-47900000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":852300000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-24700000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":11.009278117221092},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.5641547861507124},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-9.459153654673003},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.2871340607108135},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1828000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":28700000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-96500000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":3605800000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-70000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.236622562304055},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.197885116106063},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-2.757851107922844},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.2871340607108135},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1828000000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":151700000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-36700000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":709200000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-17600000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":15.083277814790138},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.502998001332445},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.6395736175882745},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.262736699729486},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1844800000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":42100000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-19900000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":901900000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-15700000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.051295610787944},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.611316763617134},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-5.489159175039662},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.4544111439425917},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1563700000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-12900000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-14000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":931900000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-8000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.938647089669638},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.2653382275825904},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-1.73046670162559},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.4086206896551725},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1537500000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":22100000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":96000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":831600000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-8500000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.297169811320755},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.9339622641509433},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.1344339622641506},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.6140688990604675},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1448800000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":53900000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":25400000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":3374600000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-49800000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.486061472480344},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.513938527519657},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-1.5754110078627592},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.6140688990604675},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1448800000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":105200000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":17900000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":817500000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-9500000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.97556678021849},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.9703982144954777},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.9264654058498767},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.3346873896149771},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1390500000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":48600000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":54600000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":892200000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-7600000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.941130560820604},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":0.5240272048165905},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.8731185193444084},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.2264182611614636},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1304300000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":16600000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":54000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":896200000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-10300000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.672117039586919},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.5929432013769365},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-0.49483648881239245},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.9635204773528614},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1265500000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":29700000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":10500000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":770400000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-27500000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.719153329891585},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.5678884873515746},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-4.981930820856995},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.9063716814159292},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1192200000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-3400000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":137000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":3376300000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-54900000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.082894050860222},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.2099287493483173},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.2628164281990384},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.9063716814159292},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1192200000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":91500000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-34800000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":716600000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-14900000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.3930118394455673},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.4652035807103667},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-2.07912214842622},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.2437742746173177},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1257000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":15400000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":56800000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-13500000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.216442583204762},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.047388141944016},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.7934758651091031},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.2397782397782398},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1219400000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":34400000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":8100000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-6400000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.9049295774647885},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-5.422535211267605},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-9.87676056338028},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.1469154123383507},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1206000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-22700000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-11300000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":593900000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-9200000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-0.9749052175482938},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-7.221520129987362},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-14.822170066799062},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.9823691460055096},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1212900000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-49100000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":18800000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-44000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.369103253681334},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-3.16991446962349},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-6.5690856185521564},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.9823691460055096},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1212900000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-22000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-56500000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":707000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-6200000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-6.9965017491254375},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-17.774446110278195},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-24.33783108445777},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.7245400985932428},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1282300000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-111700000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-49500000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":840500000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-10500000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.366790582403965},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-4.151177199504337},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-9.714993804213135},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.6714383094751193},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1250700000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-40600000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":41800000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":781600000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-17600000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.236026974511374},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":10.66407589438793},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.886387015658932},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.674097031827393},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1248600000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":90100000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-62700000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":904500000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-48600000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.7537537537537538},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.46985446985447},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-10.06006006006006},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.7030451211380306},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1388100000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-46900000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-126900000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":3233600000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-82900000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.539390088945362},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.719186785260483},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-8.262388818297332},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.7030451211380306},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1388100000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-109100000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-70100000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":1115200000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-67200000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.9784133345477732},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-1.5757354950359779},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-8.698424264504965},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.6197814011825837},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1438400000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-43200000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-21900000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1328300000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-111600000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":10.105337078651685},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.720505617977528},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.074438202247191},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.5965169145411112},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1422600000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":27900000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-133600000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":1083100000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-197500000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.957081545064378},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.030042918454936},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.3476394849785407},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.5950943396226415},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1401300000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":57900000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-157100000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":994300000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-130400000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":9.312638580931264},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.145377422153668},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.793116745396703},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.631184407796102},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1706200000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":68300000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-103700000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":992700000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-77800000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.02495578699155},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.466103360188642},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-2.1910001965022596},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.7073252127482063},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1810200000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":33900000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-210000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1027800000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-159900000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.582149289573744},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-2.8417050230138083},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-7.824694816890133},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.606706640017766},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1524500000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-36600000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-435600000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":4554400000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-536200000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.504854576104816},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.81458720099012},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-3.698013358086337},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.606706640017766},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1524500000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":6000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":13100000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":936400000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-32100000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.751000522011484},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.5314076909692},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.68279102140247},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.6539918194212998},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1799100000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":159000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-39000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":990400000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-31500000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.2631848438300053},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-1.4234511008704558},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-4.915514592933948},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.714208681585333},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1877500000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":10200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-286700000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":3913800000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-271800000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.80363549390098},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.390815594355417},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.1504424778761062},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.714208681585333},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1877500000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":271400000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-114000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":969500000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-20000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.804732551203022},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.6090674090276393},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-4.136011135414595},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.9845948568655992},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":2058000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":19400000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":51500000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1127500000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-15000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.6275910734762284},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.5468818911528622},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-3.4488841845285347},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":18200000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-32200000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":1157500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-16700000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.44529262086513993},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-5.1890221737549975},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-9.142130134496547},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.6296237244897959},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2024700000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":-42200000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-28400000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":926800000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-25000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.80463401790416},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.3907319641916795},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-4.286466561348077},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.8869847151459008},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2062100000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":20100000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-123100000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":4181300000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-76700000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.50914212059006},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.19334510908483316},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-5.2990881749176495},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.8869847151459008},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2062100000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":15500000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-46900000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1042600000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-17600000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-8.189958748365028},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.899889324881778},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-16.29942650166013},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.0561500402715454},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2202700000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-103100000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-15400000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1127600000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-13600000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-4.247029027858952},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-9.838301188388856},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-14.40677966101695},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.761734693877551},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2226700000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-94800000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":15100000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":755100000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-8400000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":34.66604823747681},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.95361781076067},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.072356215213357},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.1337111941259823},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2208000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":325600000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":103800000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1103100000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-12700000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.28885037550548814},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-6.210283073367996},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-3.5913730021182357},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0203401926965623},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2108400000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-38300000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":56600000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":4028400000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-52300000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.938942737666482},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.6274443450726355},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-0.8169974136472408},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0203401926965623},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2108400000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":89400000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-99400000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1201000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-13200000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.497620666213459},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-16.635913372827037},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-30.785665727881906},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9634513549994809},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2193400000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-286700000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":54000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1485100000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-38300000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.2663483495951837},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-2.7679745346342814},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-6.636218946785689},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.8405654174884944},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2148900000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-65100000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":77333000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-23521000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":95509000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":6468000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":34842000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-10293000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":29094000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":38750000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-7691000},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.2683506284082375},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":369275000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":17705000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":99142000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-35001000},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.2683506284082375},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":369275000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":47796000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-49472000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-6566000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":11952000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-41721000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-14069000},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.2089071843183938},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":429327000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":3061000},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":4.496945698626168},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":50.35616175115408},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-3.8885530898310448},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-6.49746192893401},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-0.796277145811789},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.6268874817340475},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-5.419778230368862},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-2.5638981880014877},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.890073284477015},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-2.104706504494976},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-1.4682747771368643},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.320754716981133},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.7262330235882773},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.1026665100434627},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.087635187869328},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.80895008605852},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.3551884357253485},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.9680240977813823},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-5.024545192030032},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.519285871721403},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":1.426056338028169},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-2.0400794367214297},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.8288510713340975},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-9.411960686323505},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.133828996282528},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.7776888787289975},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.241857241857241},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-4.031130876747141},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-6.384916659076419},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.5379213483146068},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-11.467811158798282},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-15.145088209775379},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-10.188642169384948},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-21.012607564538722},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-9.295179565968887},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.139725073951627},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-3.9938556067588324},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-6.857211193494379},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-11.334261284549612},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.542647966834259},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-2.926208651399491},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.9910479199578726},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-2.9383682627583902},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.718784585974444},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.5000974089226573},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.4007421150278292},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":9.99422299248989},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.368108095042421},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-9.653297076818491},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.73676562175628},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":49649000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":64716000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":155800000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":90200000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":107701000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":94496000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":98000000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":383700000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":100300000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":62200000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":18900000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":37100000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":218500000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":6800000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":53900000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":75300000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":400000},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1288837000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#705"}],"scale":100,"value":51.724384076496875},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1041100000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#706"}],"scale":100,"value":136.9897224089905},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1041100000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#707"}],"scale":100,"value":136.9897224089905},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":986400000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#708"}],"scale":100,"value":147.18167072181672},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1194100000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#709"}],"scale":100,"value":143.82380035172932},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1302800000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#710"}],"scale":100,"value":141.71016272643539},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1026400000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#711"}],"scale":100,"value":151.95830085736554},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1026400000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#712"}],"scale":100,"value":151.95830085736554},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1369600000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#713"}],"scale":100,"value":132.35981308411215},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1395100000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#714"}],"scale":100,"value":135.1444340907462},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1395100000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#715"}],"scale":100,"value":135.1444340907462},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1552200000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#716"}],"scale":100,"value":134.1257569900786},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1387100000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#717"}],"scale":100,"value":148.46081753298247},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1388300000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#718"}],"scale":100,"value":151.2785421018512},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1388300000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#719"}],"scale":100,"value":151.2785421018512},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1463800000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#720"}],"scale":100,"value":158.90832080885366},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1327600000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#721"}],"scale":100,"value":176.05453449834286},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1607300000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#722"}],"scale":100,"value":143.2588813538232},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1500800000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#723"}],"scale":100,"value":148.8206289978678},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1500800000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#724"}],"scale":100,"value":148.8206289978678},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1288800000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#725"}],"scale":100,"value":180.943513345748},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1121600000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#726"}],"scale":100,"value":201.38195435092726},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":25618000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":1.560554484781883},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":43036000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1374365000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":3.131337017458972},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1374365000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#730"}],"scale":100,"value":3.1287176259581697},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":90735000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#731"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":5.042460927666097},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":164048000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1653691000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":9.920112040278383},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":186834000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1940378500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#735"}],"scale":100,"value":9.628739959755274},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":205698000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1992529000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#737"}],"scale":100,"value":10.32346329714649},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1992529000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#738"}],"scale":100,"value":10.32356367209712},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":199798000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2149659500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":9.294402206488982},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":141936000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2397679000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":5.9197248672570435},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":64736000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2440080500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":2.6530272259460292},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":3500000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2470550000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":0.1416688591609156},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2470550000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#747"}],"scale":100,"value":0.1416688591609156},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-92300000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2858750000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#749"}],"scale":100,"value":-3.2286838653257544},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-108400000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":2972650000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#751"}],"scale":100,"value":-3.646577969152103},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-64200000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2986500000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"#753"}],"scale":100,"value":-2.1496735308890003},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-112200000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2886600000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"#755"}],"scale":100,"value":-3.8869257950530036},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2886600000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#756"}],"scale":100,"value":-3.8869257950530036},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-38600000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3308600000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"#758"}],"scale":100,"value":-1.166656591911987},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-27800000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3247150000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#760"}],"scale":100,"value":-0.8561353802565326},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-49000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-4.263093788063332},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-86100000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3205500000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":-2.6860084230229293},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-139400000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3014900000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#765"}],"scale":100,"value":-4.6237022786825435},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3014900000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#766"}],"scale":100,"value":-4.6237022786825435},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-230900000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3199100000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#768"}],"scale":100,"value":-7.217654965459035},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-381300000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3070000000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":-12.420195439739414},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-365800000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2959550000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":-12.359987160210167},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-328600000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2834950000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#774"}],"scale":100,"value":-11.59103335155823},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2834950000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#775"}],"scale":100,"value":-11.59103335155823},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-267100000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2873400000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":-9.295607990533862},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-109600000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2847650000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":-3.848787596790336},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-99800000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2826750000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":-3.5305562925621294},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-103800000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2707000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#783"}],"scale":100,"value":-3.8345031400073886},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2707000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#784"}],"scale":100,"value":-3.8345031400073886},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-102400000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2677150000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":-3.824963113759035},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-163900000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2466500000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":-6.645043584025948},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-27000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-2.7649769585253448},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-156800000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2495550000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#791"}],"scale":100,"value":-6.2831840676404},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-55100000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2388150000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":-2.30722525804493},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2388150000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#794"}],"scale":100,"value":-2.30722525804493},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-33900000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2438250000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#795"},{"ref":"#796"}],"scale":100,"value":-1.390341433405106},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":1200000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2175800000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":0.05515212795293685},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":13100000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2169500000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":0.6038257663056004},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-43600000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1972650000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-2.2102248244746914},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1972650000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#803"}],"scale":100,"value":-2.2102248244746914},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-74400000},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2066350000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#804"},{"ref":"#805"}],"scale":100,"value":-3.6005516974375102},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-54000000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2014300000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#807"}],"scale":100,"value":-2.680832050836519},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-105500000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1984400000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":-5.316468453940738},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-149000000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1833050000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":-8.128528954474783},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1833050000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#812"}],"scale":100,"value":-8.128528954474783},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-280700000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1865150000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"#814"}],"scale":100,"value":-15.049727903921935},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-362700000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1830900000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"#816"}],"scale":100,"value":-19.80992954284778},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":8400000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":0.20090887347523623},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-255100000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1820700000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#819"}],"scale":100,"value":-14.011094633932004},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-260100000},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1968100000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"#821"}],"scale":100,"value":-13.215791880493876},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1968100000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#822"}],"scale":100,"value":-13.215791880493876},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-209500000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2031800000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":-10.311054237621812},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-146400000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2097000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":-6.98140200286123},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-182200000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2201300000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":-8.276927270249399},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-59200000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2480050000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":-2.3870486482127378},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-11900000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-1.1831378007556181},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-66200000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2579150000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":-2.56673710330923},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-173300000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2434450000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":-7.118651030006777},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2434450000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#836"}],"scale":100,"value":-7.118651030006777},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":17900000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2686750000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":0.6662324369591514},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":48100000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2746150000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":1.7515430693880525},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2746150000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#841"}],"scale":100,"value":1.7515430693880525},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-12100000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2748050000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":-0.44031222139335163},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-28900000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1402300050},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":-2.0608998765991626},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-229300000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2722450000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":-8.422560561259159},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-222000000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2754750000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":-8.058807514293493},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2754750000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#850"}],"scale":100,"value":-8.058807514293493},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-342400000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2777600000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":-12.327188940092165},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-451200000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1388200050},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":-32.50252007986889},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-37200000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2687000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":-1.384443617417194},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-33800000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2723550000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":-1.2410273356464907},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2723550000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#859"}],"scale":100,"value":-1.2410273356464907},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-188800000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2789300000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":-6.768723335603916},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-136800000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2789600000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":-4.903928878692286},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":1.6427126939661956},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":27225000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":2.275911534963351},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#731"},{"ref":"equity@2012Q1"}],"scale":100,"value":14.583072160773005},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"equity@2021Q4"}],"scale":100,"value":67.5408984679304},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"equity@FY2021"}],"scale":100,"value":67.5408984679304},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"equity@2022Q3"}],"scale":100,"value":39.149119037387194},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"equity@2023Q1"}],"scale":100,"value":11.312822472768966},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"equity@2023Q2"}],"scale":100,"value":12.182554287817446},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-107100000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-9.44694363588251},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-459200000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#866"}],"scale":100,"value":37.73954703832752},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-459200000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#867"}],"scale":100,"value":37.73954703832752},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-454300000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#868"}],"scale":100,"value":-3.940127668941228},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-511800000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#869"}],"scale":100,"value":-9.398202422821415},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-511800000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#870"}],"scale":100,"value":-9.398202422821415},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-526500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#871"}],"scale":100,"value":2.298195631528965},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-554900000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#872"}],"scale":100,"value":5.2081456118219505},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-557700000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#873"}],"scale":100,"value":41.115294961448804},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-601100000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#874"}],"scale":100,"value":36.93229080019964},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-601100000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#875"}],"scale":100,"value":36.93229080019964},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-696000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#876"}],"scale":100,"value":49.195402298850574},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-788050000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#877"}],"scale":100,"value":57.25525030137681},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-683750000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#878"}],"scale":100,"value":5.440585009140768},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-722300000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#879"}],"scale":100,"value":4.679496054271079},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-722300000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#880"}],"scale":100,"value":4.679496054271079},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":-952750000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#881"}],"scale":100,"value":19.816321175544477},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":-1073400000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#882"}],"scale":100,"value":12.744550027948575},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":497600000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":82.89188738963851},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":617000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":76.45600991325898},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":290100000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":33.158075208595264},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":133600000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":15.430815430815436},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1538300000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":48.86594663278272},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-60600000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-5.51962838145551},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-406200000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-28.525280898876403},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-15600000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-1.3390557939914172},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-22900000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-2.2913748248949317},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-505300000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-10.782493651708169},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-31500000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-3.0367299720428065},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":115900000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":11.387305954018467},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-22400000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-2.035623409669207},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":89100000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":9.383886255924168},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-52300000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-1.2483887907576263},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":35800000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":3.601972029379219},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":418500000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":40.76563413208649},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":289500000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.332613763923668},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-136000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-15.341229554427526},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-21500000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-2.2233712512926607},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-73000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-7.111544081831466},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-35800000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-4.050690201403029},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-266300000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-7.075296243158514},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":100800000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":13.431045969353761},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-48600000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-5.140137493389741},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-23900000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-2.506554798112215},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-73200000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-8.632075471698109},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-44900000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-1.2837741243745482},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-158700000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-18.642076823681432},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-443200000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-49.41465046270487},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-361600000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-38.89845094664371},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-220900000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-28.510583376355193},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-1184400000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-34.30458205410415},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-92300000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-13.326595437481947},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":353300000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":77.87083976195723},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":306900000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":54.03169014084508},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":311900000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":56.30980321357646},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":879800000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":38.788466625518026}},"quality":[{"metric":"operatingExpenses","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -7.2000e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2023Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -2.5000e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2025Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 82 of 82 period(s), by up to 152.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}