{"schemaVersion":2,"ticker":"CNR","company":{"ticker":"CNR","name":"Core Natural Resources, Inc.","exchange":"NYSE","cik":1710366,"sic":"1220","sicDescription":"Silver Ores","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.273Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1421720000,1143514000,1321412000,1472790000,1375559000,879462000,1261034000,2280018000,2506635000,2164406000,4164775000],"operatingExpenses":[699594000,877177000,886709000,65346000,67111000,72102000,87161000,116696000,84359000,158448000,212952000],"costOfRevenue":[null,null,null,null,null,null,null,null,1377623000,1431432000,3544817000],"grossProfit":[null,null,null,null,null,null,null,null,1129012000,732974000,619958000],"pretaxIncome":[null,null,null,187613000,98097000,-9242000,35407000,568437000,777872000,330647000,-233703000],"interestExpense":[7544000,14053000,26098000,83848000,66464000,61186000,63342000,52640000,29325000,22192000,40124000],"netIncome":[307011000,41496000,67629000,152976000,76001000,-9755000,34110000,466979000,655892000,286405000,-153216000],"dilutedEps":[10.98,1.48,2.4,5.38,2.81,-0.37,0.96,13.07,19.79,9.61,-2.98],"cash":[6639000,13311000,153979000,235677000,80293000,50850000,149913000,273070000,199371000,408240000,432174000],"currentAssets":[null,200134000,399240000,473955000,338029000,292941000,386340000,598483000,601006000,785958000,1340222000],"totalAssets":[2867733000,2687434000,2707099000,2760727000,2693802000,2523366000,2573517000,2704377000,2675003000,2879543000,6130053000],"currentLiabilities":[null,379094000,422209000,492176000,392264000,368470000,445232000,448798000,443724000,518684000,838289000],"totalLiabilities":[1805894000,1887310000,2363458000,2209116000,2121407000,1969847000,1900704000,1538551000,1331561000,1311296000,2451819000],"totalDebt":[null,302200000,875968000,826490000,685855000,600589000,604641000,346851000,183520000,183464000,394822000],"equity":[1061839000,800124000,343641000,551611000,572395000,553519000,672813000,1165826000,1343442000,1568247000,3678234000],"capex":[143053000,53600000,81413000,145749000,169739000,86004000,132752000,171506000,167791000,177988000,284581000],"depreciationAndAmortization":[195337000,178122000,172002000,201264000,207097000,210760000,224583000,226878000,241317000,223526000,621067000],"dilutedShares":[null,27967509,28174234,28419762,27071108,26066971,35388558,35718255,33142007,29807368,51386841],"sharesOutstanding":[0,0,27973281,27437844,25932618,34031374,34480181,34746904,29910439,29407830,50975185],"totalCosts":[978694000,1165847000,1242106000,1344402000,1332806000,1030885000,1223540000,1533500000,1703299000,1813406000,4346836000],"operatingIncome":[null,null,null,null,null,null,null,null,803336000,351000000,-182061000],"operatingCashFlow":[291693000,329107000,248110000,413525000,244566000,129331000,305569000,650990000,857949000,476390000,305752000],"freeCashFlow":[148640000,275507000,166697000,267776000,74827000,43327000,172817000,479484000,690158000,298402000,21171000],"capexOutflow":[-143053000,-53600000,-81413000,-145749000,-169739000,-86004000,-132752000,-171506000,-167791000,-177988000,-284581000],"netMargin":[21.594336437554514,3.6288143389586835,5.117934451934748,10.386816857800502,5.525099250559228,-1.109200852339271,2.704923102787078,20.4813733926662,26.16623481280681,13.23249889346084,-3.6788541998067124],"currentRatio":[null,0.5279271104264378,0.9455980332015661,0.9629786905497221,0.8617385230355067,0.795019947349852,0.8677273870701118,1.3335242135660141,1.3544590781657067,1.5152925480639465,1.5987589005700897],"netDebt":[null,288889000,721989000,590813000,605562000,549739000,454728000,73781000,-15851000,-224776000,-37352000],"ebit":[null,null,null,271461000,164561000,51944000,98749000,621077000,807197000,352839000,-193579000],"grossMargin":[null,null,null,null,null,null,null,null,45.040941341679186,33.86490334992603,14.885750130559275],"operatingMargin":[null,null,null,null,null,null,null,null,32.048383589952266,16.216920485343323,-4.371448637681508],"fcfMargin":[10.454941901358918,24.093015039605987,12.615066307858564,18.181546588447777,5.439752129861388,4.926534631399651,13.704388620766766,21.029833974994936,27.53324676309076,13.786784919280393,0.5083347839919323],"ebitda":[null,null,null,472725000,371658000,262704000,323332000,847955000,1048514000,576365000,427488000],"debtToCapital":[null,27.414807261748813,71.82367463670734,59.973107921698045,54.508642956487186,52.03923722909815,47.33172388203411,22.929614187298412,12.018635696238675,10.473417133305665,9.693507774015384],"returnOnAssets":[10.705703773677675,1.4939604875965025,2.507316203274686,5.595496272193007,2.786711739913749,-0.3739576720550306,1.3384650971976402,17.695656638803282,24.38541244530039,10.31245397913709,-3.4011735931333655],"returnOnEquity":[10.118804349545691,4.457231427262518,11.825680974675743,34.1749585591543,13.523237420440818,-1.732814406784177,5.56293075610846,50.79615955062413,52.27755664201672,19.672774118389704,-5.840714947790719],"revenueGrowth":[null,-19.568269420138982,15.557133537499324,11.455776094056969,-6.601823749482271,-36.065119707697015,43.386979767175845,80.80543427060651,9.939263637392326,-13.652925136687234,92.4211538870249]}},"quarterly":{"keys":["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":["Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[262461000,294627000,295389000,378385000,372221000,336324000,316113000,327359000,384117000,404800000,313355000,370518000,356982000,371182000,321444000,325950000,275100000,121296000,214292000,268774000,330760000,303222000,292016000,335036000,536170000,604916000,530017000,608915000,677597000,654023000,540666000,634349000,546689000,490720000,553432000,573565000,1017406000,1102361000,1002543000,1042465000,1084278000,1141014000],"operatingExpenses":[181189000,226257000,215824000,253907000,229994000,222882000,229527000,204306000,13484000,15705000,18526000,17631000,21923000,16288000,14690000,14210000,17670000,10939000,11117000,32376000,23964000,22486000,22606000,18530000,36602000,27911000,30406000,21777000,17298000,25147000,37313000,23712000,11613000,19982000,28466000,98387000,83464000,50777000,43875000,34836000,28084000,null],"costOfRevenue":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354040000,344037000,354418000,378937000,870296000,912574000,827472000,934475000,879185000,888989000],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192649000,146683000,199014000,194628000,147110000,189787000,175071000,107990000,205093000,252025000],"pretaxIncome":[null,null,4685000,null,55851000,61857000,12288000,null,77143000,55741000,8394000,46335000,19453000,47022000,9439000,22183000,4383000,-28746000,-3442000,18563000,31589000,-4721000,-154047000,162586000,-7972000,149514000,191535000,235360000,271970000,205297000,121757000,178848000,118734000,67088000,113171000,31654000,-73493000,-29440000,-21400000,-109370000,20617000,142970000],"interestExpense":[3140000,3357000,3481000,4075000,4022000,3944000,3862000,14270000,21045000,21504000,20862000,20437000,18596000,16046000,15598000,16224000,15671000,14722000,15723000,15070000,15261000,16187000,16045000,15849000,14352000,13121000,11962000,13205000,10279000,7155000,6645000,5246000,5406000,4993000,4664000,7129000,8019000,10051000,10606000,11448000,11192000,11640000],"netIncome":[7770000,12722000,2503000,18501000,40981000,47933000,7728000,-29013000,62408000,45162000,5734000,39672000,14435000,43280000,4340000,13946000,2367000,-17983000,-7224000,13085000,26404000,4172000,-113789000,117323000,-4450000,126291000,152121000,193017000,230377000,167723000,100725000,157067000,101891000,58061000,95632000,30821000,-69277000,-36556000,31598000,-78981000,21044000,126467000],"dilutedEps":[0,0,0,0.66,0,0,0,-1.04,2.2,1.58,0.2,1.41,0.52,1.56,0.16,0.54,0.09,-0.69,-0.28,0.5054562985981517,0.75,0.12,-3.3,3.049880696993436,-0.13,3.54,4.25,5.384147514349047,6.55,4.94,3.11,5.04794405486197,3.39,1.96,3.22,1.0368458334292514,-1.38,-0.7,0.61,-1.5445734100849582,0.41,2.51],"cash":[null,null,6409000,13311000,6638000,6739000,3697000,153979000,191719000,278289000,250452000,235677000,155167000,155672000,133331000,80293000,78166000,33027000,22284000,50850000,91174000,146667000,161981000,149913000,222901000,261569000,268853000,273070000,192826000,189539000,167586000,199371000,172551000,216115000,331674000,408240000,388493000,413175000,444672000,432174000,412708000,473204000],"currentAssets":[null,null,null,200134000,null,null,191865000,399240000,437047000,474292000,468902000,473955000,406153000,396353000,357124000,338029000,310743000,242980000,251296000,292941000,336742000,371952000,384241000,386340000,528392000,540730000,558297000,598483000,611988000,578424000,579394000,601006000,613713000,621212000,744593000,785958000,1332667000,1272071000,1400418000,1340222000,1270811000,1374671000],"totalAssets":[null,null,2769557000,2687434000,2685076000,2626610000,2588529000,2707099000,2729116000,2756502000,2745928000,2760727000,2767041000,2765471000,2723235000,2693802000,2653468000,2566132000,2554838000,2523366000,2520560000,2557931000,2589747000,2573517000,2714960000,2720486000,2722276000,2704377000,2695311000,2678349000,2659515000,2675003000,2680124000,2710454000,2824117000,2879543000,6251946000,6208738000,6195888000,6130053000,6055921000,6122353000],"currentLiabilities":[null,null,null,379094000,null,null,362810000,422209000,388209000,375719000,373104000,492176000,417320000,407874000,411152000,392264000,394258000,373903000,388612000,368470000,371194000,370257000,515676000,445232000,627419000,576504000,515005000,448798000,442466000,413731000,454151000,443724000,417296000,400088000,540015000,518684000,703862000,713782000,769763000,838289000,746972000,753044000],"totalLiabilities":[null,null,null,1887310000,null,null,1791563000,2363458000,2319928000,2295281000,2283467000,2209116000,2195519000,2155228000,2129788000,2121407000,2082378000,2010257000,2002110000,1969847000,1937495000,1965198000,2105167000,1900704000,2046552000,1922892000,1805831000,1538551000,1414414000,1343154000,1350725000,1331561000,1291306000,1272051000,1294622000,1311296000,2356172000,2441152000,2417094000,2451819000,2399029000,2403476000],"totalDebt":[null,null,null,302200000,null,null,289975000,875968000,851592000,830801000,831095000,826490000,733317000,717250000,705613000,685855000,648614000,641077000,634713000,600589000,579333000,640721000,625348000,604641000,573997000,466058000,418073000,346851000,257736000,209483000,185448000,183520000,183386000,183247000,186855000,183464000,341312000,358877000,384293000,394822000,455048000,447649000],"equity":[null,null,null,800124000,null,null,796966000,343641000,409188000,461221000,462461000,551611000,571522000,610243000,593447000,572395000,571090000,555875000,552728000,553519000,583065000,592733000,484580000,672813000,668408000,797594000,916445000,1165826000,1280897000,1335195000,1308790000,1343442000,1388818000,1438403000,1529495000,1568247000,3895774000,3767586000,3778794000,3678234000,3656892000,3718877000],"capex":[null,null,15455000,10939000,9021000,14208000,27781000,30403000,21956000,34243000,40656000,48894000,34171000,48783000,48521000,38264000,27178000,19269000,19508000,20049000,13800000,43655000,45863000,29434000,36643000,39418000,58395000,37050000,33757000,42325000,41667000,50042000,42352000,55408000,39388000,40840000,64822000,89185000,49297000,81277000,73097000,101901000],"depreciationAndAmortization":[48662000,29314000,49850000,50296000,52993000,25268000,46653000,47088000,49471000,54961000,51242000,45590000,50724000,46151000,54370000,55852000,54943000,46155000,54959000,54703000,59897000,52199000,55977000,56510000,55954000,57880000,54773000,58271000,59551000,64528000,58792000,58446000,56997000,54847000,53329000,58353000,121556000,169263000,151006000,179242000,146295000,166762000],"dilutedShares":[null,null,null,null,27967509,27967509,27967509,28794409,28324870,28554036,28575860,28095003,27839393,27782280,27016990,25841903,26252211,26031103,26034198,26215246,35044082,35090497,34480181,38417808,34660713,35723474,35776591,35792274,35151601,33957145,32392689,31136468,30073662,29686066,29702055,29755705,50264707,52382004,51604481,51166083,51059408,50468153],"sharesOutstanding":[null,null,null,0,null,null,null,27973281,28024321,28003285,27815470,27437844,27611008,27266775,25900785,25932618,26029202,26034198,26034211,34031374,34371205,34480181,34480181,34480181,34814486,34867738,34871358,34746904,33872287,32698939,31152797,29910439,29395337,29392987,29394466,29407830,52639428,51484171,51216697,50975185,50569806,49849902],"totalCosts":[253661000,280835000,290704000,340647000,316370000,290194000,323025000,312517000,333115000,359532000,315854000,335901000,351160000,337287000,323907000,320452000,286873000,191307000,246661000,306044000,310562000,291880000,303059000,318039000,366501000,395105000,370103000,401791000,416637000,455670000,448107000,382885000,422650000,418866000,436213000,535677000,1071316000,1121614000,1014353000,1139553000,1051564000,985256000],"operatingIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124039000,71854000,117219000,37888000,-53910000,-19253000,-11810000,-97088000,32714000,155758000],"operatingCashFlow":[null,null,null,158683000,48537000,55490000,67624000,76459000,115733000,162459000,52060000,83273000,82171000,83630000,57382000,21383000,51400000,-4720000,15708000,66943000,77996000,94609000,80538000,52426000,148207000,198351000,153128000,151304000,248511000,227573000,162734000,219131000,77484000,116264000,161332000,121310000,-109638000,220161000,87919000,107310000,119400000,250447000],"freeCashFlow":[null,null,null,147744000,39516000,41282000,39843000,46056000,93777000,128216000,11404000,34379000,48000000,34847000,8861000,-16881000,24222000,-23989000,-3800000,46894000,64196000,50954000,34675000,22992000,111564000,158933000,94733000,114254000,214754000,185248000,121067000,169089000,35132000,60856000,121944000,80470000,-174460000,130976000,38622000,26033000,46303000,148546000],"capexOutflow":[null,null,-15455000,-10939000,-9021000,-14208000,-27781000,-30403000,-21956000,-34243000,-40656000,-48894000,-34171000,-48783000,-48521000,-38264000,-27178000,-19269000,-19508000,-20049000,-13800000,-43655000,-45863000,-29434000,-36643000,-39418000,-58395000,-37050000,-33757000,-42325000,-41667000,-50042000,-42352000,-55408000,-39388000,-40840000,-64822000,-89185000,-49297000,-81277000,-73097000,-101901000],"netMargin":[2.9604398367757496,4.318002083990945,0.8473572137080257,4.889464434372399,11.009857047291797,14.252030779843247,2.4446954095529128,-8.86274701474528,16.247133034986735,11.156620553359684,1.8298734661964866,10.707172121192492,4.043621247009653,11.6600481704393,1.3501574146663182,4.27857033287314,0.8604143947655398,-14.825715604801479,-3.371101114367312,4.868402449641707,7.98282742774217,1.3758896122313025,-38.9667004547696,35.01802791341826,-0.8299606468097804,20.877444141004702,28.701154868617422,31.698512928733898,33.99911746952835,25.644816772498825,18.62980102318252,24.760344857483815,18.6378361371822,11.83179817411151,17.279810347070644,5.373584510909836,-6.80917942296389,-3.316155052655165,3.1517850107177448,-7.576369470437856,1.9408306725765903,11.08373779813394],"currentRatio":[null,null,null,0.5279271104264378,null,null,0.5288305173506794,0.9455980332015661,1.1258033688039175,1.262358305009861,1.2567595094129251,0.9629786905497221,0.9732411578644685,0.9717535317279355,0.8685936101490447,0.8617385230355067,0.7881717048227302,0.6498476877692878,0.6466501291776888,0.795019947349852,0.9071859997737033,1.0045779012955867,0.7451209674291609,0.8677273870701118,0.8421676742336461,0.9379466577855488,1.0840613197930118,1.3335242135660141,1.3831300032092861,1.3980678266796542,1.2757739166048296,1.3544590781657067,1.4706898700203213,1.552688408550119,1.3788376248807903,1.5152925480639465,1.8933640401101353,1.782156176535693,1.8192846369596876,1.5987589005700897,1.7012833145017483,1.8254856289937906],"netDebt":[null,null,null,288889000,null,null,286278000,721989000,659873000,552512000,580643000,590813000,578150000,561578000,572282000,605562000,570448000,608050000,612429000,549739000,488159000,494054000,463367000,454728000,351096000,204489000,149220000,73781000,64910000,19944000,17862000,-15851000,10835000,-32868000,-144819000,-224776000,-47181000,-54298000,-60379000,-37352000,42340000,-25555000],"ebit":[null,null,8166000,null,59873000,65801000,16150000,null,98188000,77245000,29256000,66772000,38049000,63068000,25037000,38407000,20054000,-14024000,12281000,33633000,46850000,11466000,-138002000,178435000,6380000,162635000,203497000,248565000,282249000,212452000,128402000,184094000,124140000,72081000,117835000,38783000,-65474000,-19389000,-10794000,-97922000,31809000,154610000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.239231080193676,29.891384088686014,35.95997340233308,33.93303287334478,14.459321057670193,17.216410957934833,17.46269237329471,10.359100785158255,18.915167512390735,22.087809614956523],"operatingMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.689134041475135,14.64256602543202,21.180379884068863,6.605702928177277,-5.298769616062811,-1.7465240515584277,-1.1780043349761558,-9.313310279002172,3.0171229149719907,13.650840392843557],"fcfMargin":[null,null,null,39.045945267386394,10.616273665376214,12.27447342443596,12.604037163925558,14.068957933033765,24.413655214426853,31.673913043478265,3.639322812784222,9.278631537469165,13.446056103669093,9.388116880667704,2.7566232376401487,-5.179015186378279,8.804798255179934,-19.77723915050785,-1.7732813170813655,17.447372141650604,19.408634659571895,16.804189669615003,11.87434935072051,6.862546114447403,20.807579685547495,26.273565255341236,17.873577639962495,18.763538424903313,31.693469717250817,28.324386145441366,22.392197770897372,26.655516127557544,6.426322827055237,12.401369416367785,22.034143309385794,14.029796099831755,-17.147530091232017,11.881407270395089,3.852403338310676,2.4972541044543464,4.270399288743293,13.01877102296729],"ebitda":[null,null,58016000,null,112866000,91069000,62803000,null,147659000,132206000,80498000,112362000,88773000,109219000,79407000,94259000,74997000,32131000,67240000,88336000,106747000,63665000,-82025000,234945000,62334000,220515000,258270000,306836000,341800000,276980000,187194000,242540000,181137000,126928000,171164000,97136000,56082000,149874000,140212000,81320000,178104000,321372000],"debtToCapital":[null,null,null,27.414807261748813,null,null,26.678080962996155,71.82367463670734,67.54485318612288,64.30238803983214,64.24886127852216,59.973107921698045,56.19980702600091,54.03041673289426,54.317198589749516,54.508642956487186,53.17798416665027,53.55912350704122,53.45217151841649,52.03923722909815,49.83946978573604,51.945269138532936,56.34131222926172,47.33172388203411,46.200474080513196,36.881831390287836,31.32764039151214,22.929614187298412,16.750973104047553,13.561596656390524,12.410874305164239,12.018635696238675,11.66426239851826,11.300033916073135,10.886765519853176,10.473417133305665,8.055347472295818,8.696963961630093,9.230962504506872,9.693507774015384,11.066503888675419,10.74393871537103],"returnOnAssets":[null,null,null,1.4939604875965025,2.7823048584099666,4.18478571238212,4.297915337678417,2.507316203274686,3.2897244870518074,3.205766478572246,3.1602466755285494,5.595496272193007,3.8209607185529815,3.7349331479889525,3.720020778316536,2.786711739913749,2.3589297610242874,0.1001574948472345,-0.3370169378104471,-0.3739576720550306,0.552065044874129,1.4221917255896346,-2.7262840442912304,1.3384650971976402,0.12438115029643664,4.750477273773558,14.732052176731916,17.695656638803282,25.943469375193963,27.53327338212781,25.71047444986251,24.38541244530039,19.62282122284057,15.504148138278575,15.050280543989821,10.31245397913709,2.5802977361350727,0.4623737217451985,-0.9626158743814444,-3.4011735931333655,-1.022029243572424,1.6239925567007818],"returnOnEquity":[null,null,null,4.457231427262518,null,null,14.447667780055863,11.825680974675743,21.764079103003997,18.7079512858261,13.385611075512912,34.1749585591543,21.413669688287058,19.2486168457363,19.268155937827917,13.523237420440818,11.190675399873273,0.4579296434837641,-1.5519445110912384,-1.732814406784177,2.4748842226564025,6.344549228283279,-13.521152830210506,5.56293075610846,0.5203468233034193,18.035325502561626,55.85696186720437,50.79615955062413,72.00576615768183,69.69634595827343,62.18147746193099,52.27755664201672,39.51028480568151,30.122894521844913,29.077488694757577,19.672774118389704,4.361244917299198,0.7921645627756801,-1.6357059685333637,-5.840714947790719,-1.6655046045992237,2.674908030668154],"revenueGrowth":[null,null,null,null,41.81954652310249,14.152470751153157,7.015833358723578,-13.485206866022704,3.1959507926742514,20.360128923300145,-0.8724728182643582,13.183996774183694,-7.064253860151981,-8.304841897233207,2.581417242424733,-12.028565413826053,-22.937290955846514,-67.32169124580393,-33.334577718047306,-17.541340696425834,20.232642675390778,149.9851602690938,36.27013607600844,24.65342629867473,62.102430765509745,99.49607878056341,81.50272587803408,81.74614071323678,26.377268403677935,8.117986629548568,2.009180837595781,4.176937667818992,-19.319447990472217,-24.968999561177508,2.361161974305759,-9.582107010494223,86.10325065988158,124.64154711444407,81.15016840370632,81.75185026980375,6.572793948531852,3.506383117690115]}},"filings":[{"accn":"0001710366-19-000015","filed":"2019-08-06","form":"10-Q"},{"accn":"0001710366-19-000022","filed":"2019-11-05","form":"10-Q"},{"accn":"0001710366-19-000005","filed":"2019-02-08","form":"10-K"},{"accn":"0001710366-18-000018","filed":"2018-08-02","form":"10-Q"},{"accn":"0001710366-18-000024","filed":"2018-11-01","form":"10-Q"},{"accn":"0001710366-20-000006","filed":"2020-02-14","form":"10-K"},{"accn":"0001710366-19-000010","filed":"2019-05-08","form":"10-Q"},{"accn":"0001437749-21-018214","filed":"2021-08-03","form":"10-Q"},{"accn":"0001437749-21-024810","filed":"2021-11-02","form":"10-Q"},{"accn":"0001710366-23-000017","filed":"2023-08-08","form":"10-Q"},{"accn":"0001710366-23-000022","filed":"2023-10-31","form":"10-Q"},{"accn":"0001710366-25-000010","filed":"2025-02-20","form":"10-K"},{"accn":"0001710366-24-000012","filed":"2024-05-07","form":"10-Q"},{"accn":"0001710366-24-000018","filed":"2024-08-08","form":"10-Q"},{"accn":"0001710366-24-000031","filed":"2024-11-05","form":"10-Q"},{"accn":"0001710366-25-000014","filed":"2025-05-08","form":"10-Q"},{"accn":"0001710366-26-000054","filed":"2026-08-06","form":"10-Q"},{"accn":"0001710366-25-000030","filed":"2025-11-06","form":"10-Q"},{"accn":"0001710366-26-000007","filed":"2026-02-17","form":"10-K"},{"accn":"0001710366-26-000041","filed":"2026-05-07","form":"10-Q"},{"accn":"0001710366-18-000006","filed":"2018-02-16","form":"10-K"},{"accn":"0001710366-25-000017","filed":"2025-08-05","form":"10-Q"},{"accn":"0001710366-24-000006","filed":"2024-02-09","form":"10-K"},{"accn":"0001437749-22-025268","filed":"2022-11-01","form":"10-Q"},{"accn":"0001437749-21-002802","filed":"2021-02-12","form":"10-K"},{"accn":"0001710366-20-000011","filed":"2020-05-11","form":"10-Q"},{"accn":"0001437749-20-017174","filed":"2020-08-10","form":"10-Q"},{"accn":"0001437749-20-022619","filed":"2020-11-05","form":"10-Q"},{"accn":"0001437749-22-003140","filed":"2022-02-11","form":"10-K"},{"accn":"0001437749-21-010683","filed":"2021-05-04","form":"10-Q"},{"accn":"0001710366-23-000005","filed":"2023-02-10","form":"10-K"},{"accn":"0001437749-22-010570","filed":"2022-05-03","form":"10-Q"},{"accn":"0001437749-22-018728","filed":"2022-08-04","form":"10-Q"},{"accn":"0001710366-23-000012","filed":"2023-05-02","form":"10-Q"},{"accn":"0001710366-17-000007","filed":"2017-12-13","form":"10-Q"},{"accn":"0001710366-18-000012","filed":"2018-05-03","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":404800000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":404800000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":313355000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":313355000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1143514000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1143514000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":336324000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":336324000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":316113000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":316113000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1321412000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":994053000},"#7":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#6","weight":-1}],"rule":"quarter-from-ytd","value":327359000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":327359000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1321412000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":384117000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":384117000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":121296000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":121296000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":214292000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":214292000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":604916000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":604916000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":530017000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":530017000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2280018000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1671103000},"#15":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":608915000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":608915000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":2280018000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":677597000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":677597000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":654023000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":654023000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":540666000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":540666000},"#19":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20633000},"#20":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9020000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"component-sum","value":11613000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1102361000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":1102361000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1002543000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1002543000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4164775000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3122310000},"#25":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":1042465000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":1042465000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":4164775000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1084278000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1084278000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1141014000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1141014000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":372221000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1421720000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":262461000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":294627000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":295389000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":378385000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1377623000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":354040000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":344037000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":354418000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":205093000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":252025000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":699594000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":181189000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":226257000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":215824000},"operatingExpenses@2016Q4":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":253907000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":877177000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":229994000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":222882000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":229527000},"operatingExpenses@2017Q4":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":204306000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":886709000},"#28":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13484000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":13484000},"#29":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15705000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":15705000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18526000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":18526000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":118734000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":67088000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":113171000},"#31":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":330647000},"#32":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":298993000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":31654000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":330647000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-73493000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-29440000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-21400000},"#33":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-233703000},"#34":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-124333000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":-109370000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-233703000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":20617000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":142970000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8019000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":10051000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":10606000},"#35":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40124000},"#36":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":28676000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":11448000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40124000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":7155000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6645000},"#37":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29325000},"#38":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":24079000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":5246000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29325000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5406000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4993000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4664000},"#39":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":63342000},"#40":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":47493000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":15849000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":17631000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":17631000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":65346000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":65346000},"#43":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21923000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":21923000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16288000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":16288000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":14690000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":14690000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":14210000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":14210000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":67111000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":67111000},"#48":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17670000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":17670000},"#49":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10939000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":10939000},"#50":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":11117000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":11117000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16046000},"#51":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":30406000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":30406000},"#52":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":116696000},"#53":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":94919000},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":21777000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":21777000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":116696000},"#55":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17298000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":17298000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25147000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":25147000},"#57":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":37313000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":37313000},"#58":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":103470000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":79758000},"#60":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":23712000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":23712000},"#61":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":19111000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#61","weight":-1}],"rule":"component-sum","value":84359000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15598000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":16224000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":66464000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":15671000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":14722000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":15723000},"#62":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":61186000},"#63":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":46116000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":15070000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":61186000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15261000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":16187000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":16045000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":63342000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14352000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":13121000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":11962000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":13946000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":76001000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2367000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-17983000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-7224000},"#64":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-9755000},"#65":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-22840000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":13085000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-9755000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":26404000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4172000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-113789000},"#66":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34110000},"#67":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-83213000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":117323000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34110000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-4450000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":126291000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":152121000},"#68":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":466979000},"#69":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":273962000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":193017000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":466979000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":230377000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":167723000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":100725000},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.66},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.48},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-1.04},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.4},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":2.2},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.58},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.2},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.41},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":5.38},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.52},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.56},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.16},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.54},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.81},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.09},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.69},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.28},"#70":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.37},"#71":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":26066971},"#72":{"kind":"computed","op":"product","terms":[{"ref":"#70"},{"ref":"#71"}],"value":-9644779.27},"#73":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.88},"#74":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":26017546},"#75":{"kind":"computed","op":"product","terms":[{"ref":"#73"},{"ref":"#74"}],"value":-22895440.48},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#75","weight":-1}],"value":13250661.21},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#71","weight":4},{"ref":"#74","weight":-3}],"rule":"unaverage-quarter","value":26215246},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"per-share-quarter","value":0.5054562985981517},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.37},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.75},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.12},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-3.3},"#78":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.96},"#79":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35388558},"#80":{"kind":"computed","op":"product","terms":[{"ref":"#78"},{"ref":"#79"}],"value":33973015.68},"#81":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2.42},"#82":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":34378808},"#83":{"kind":"computed","op":"product","terms":[{"ref":"#81"},{"ref":"#82"}],"value":-83196715.36},"#84":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83","weight":-1}],"value":117169731.03999999},"#85":{"kind":"computed","op":"sum","terms":[{"ref":"#79","weight":4},{"ref":"#82","weight":-3}],"rule":"unaverage-quarter","value":38417808},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#84"},{"ref":"#85"}],"rule":"per-share-quarter","value":3.049880696993436},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.96},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.13},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":3.54},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":4.25},"#86":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":13.07},"#87":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35718255},"#88":{"kind":"computed","op":"product","terms":[{"ref":"#86"},{"ref":"#87"}],"value":466837592.85},"#89":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":7.68},"#90":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":35693582},"#91":{"kind":"computed","op":"product","terms":[{"ref":"#89"},{"ref":"#90"}],"value":274126709.76},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#91","weight":-1}],"value":192710883.09000003},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#87","weight":4},{"ref":"#90","weight":-3}],"rule":"unaverage-quarter","value":35792274},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"per-share-quarter","value":5.384147514349047},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":13.07},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":6.55},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":4.94},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":3.11},"#94":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":19.79},"#95":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":33142007},"#96":{"kind":"computed","op":"product","terms":[{"ref":"#94"},{"ref":"#95"}],"value":655880318.53},"#97":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":14.75},"#98":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":33810520},"#99":{"kind":"computed","op":"product","terms":[{"ref":"#97"},{"ref":"#98"}],"value":498705170},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#99","weight":-1}],"value":157175148.52999997},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#95","weight":4},{"ref":"#98","weight":-3}],"rule":"unaverage-quarter","value":31136468},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"per-share-quarter","value":5.04794405486197},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":19.79},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":3.39},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.96},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":3.22},"#102":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.61},"#103":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":29807368},"#104":{"kind":"computed","op":"product","terms":[{"ref":"#102"},{"ref":"#103"}],"value":286448806.47999996},"#105":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":8.57},"#106":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":29824589},"#107":{"kind":"computed","op":"product","terms":[{"ref":"#105"},{"ref":"#106"}],"value":255596727.73000002},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#107","weight":-1}],"value":30852078.74999994},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#103","weight":4},{"ref":"#106","weight":-3}],"rule":"unaverage-quarter","value":29755705},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"per-share-quarter","value":1.0368458334292514},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.61},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-1.38},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.7},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.61},"#110":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-2.98},"#111":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51386841},"#112":{"kind":"computed","op":"product","terms":[{"ref":"#110"},{"ref":"#111"}],"value":-153132786.18},"#113":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-1.44},"#114":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":51460427},"#115":{"kind":"computed","op":"product","terms":[{"ref":"#113"},{"ref":"#114"}],"value":-74103014.88},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#115","weight":-1}],"value":-79029771.30000001},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#111","weight":4},{"ref":"#114","weight":-3}],"rule":"unaverage-quarter","value":51166083},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"per-share-quarter","value":-1.5445734100849582},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-2.98},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.41},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":2.51},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-12-31","value":6639000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-09-30","value":6409000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2016-12-31","value":13311000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2016-12-31","value":13311000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-03-31","value":6638000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-09-30","value":3697000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":153979000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":153979000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2018-03-31","value":191719000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-06-30","value":278289000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-09-30","value":250452000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":235677000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":235677000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-03-31","value":155167000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2019-06-30","value":155672000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-09-30","value":133331000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2019-12-31","value":80293000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2019-12-31","value":80293000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2020-03-31","value":78166000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2020-06-30","value":33027000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-09-30","value":22284000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2020-12-31","value":50850000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2020-12-31","value":50850000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2021-03-31","value":91174000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2021-06-30","value":146667000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-09-30","value":161981000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2021-12-31","value":149913000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2021-12-31","value":149913000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2022-03-31","value":222901000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-30","value":261569000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":268853000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":273070000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":273070000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":192826000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":189539000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":167586000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":199371000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":199371000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-03-31","value":172551000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-06-30","value":216115000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-09-30","value":331674000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":408240000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":408240000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-03-31","value":388493000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-06-30","value":413175000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-09-30","value":444672000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-12-31","value":432174000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-12-31","value":432174000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-03-31","value":412708000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2026-06-30","value":473204000},"cash@2017Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2017-06-30","value":6739000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":200134000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":200134000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":191865000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2017-12-31","value":399240000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2017-12-31","value":399240000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":437047000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-06-30","value":474292000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":468902000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":473955000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":473955000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-03-31","value":406153000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-06-30","value":396353000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-09-30","value":357124000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":338029000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":338029000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":310743000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":242980000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":251296000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":292941000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":292941000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":336742000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-06-30","value":371952000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-09-30","value":384241000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":386340000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":386340000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2022-03-31","value":528392000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2022-06-30","value":540730000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2022-09-30","value":558297000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":598483000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":598483000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":611988000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":578424000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":579394000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":601006000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":601006000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":613713000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":621212000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":744593000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":785958000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":785958000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":1332667000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":1272071000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":1400418000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-12-31","value":1340222000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-12-31","value":1340222000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":1270811000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2026-06-30","value":1374671000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2015-12-31","value":2867733000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2016-09-30","value":2769557000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2016-12-31","value":2687434000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2016-12-31","value":2687434000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2017-03-31","value":2685076000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-06-30","value":2626610000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2017-09-30","value":2588529000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2017-12-31","value":2707099000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2017-12-31","value":2707099000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2018-03-31","value":2729116000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-06-30","value":2756502000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-09-30","value":2745928000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":2760727000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":2760727000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2019-03-31","value":2767041000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2019-06-30","value":2765471000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2019-09-30","value":2723235000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-12-31","value":2693802000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-12-31","value":2693802000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-03-31","value":2653468000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-06-30","value":2566132000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-09-30","value":2554838000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2020-12-31","value":2523366000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2020-12-31","value":2523366000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2021-03-31","value":2520560000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2021-06-30","value":2557931000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-09-30","value":2589747000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-12-31","value":2573517000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-12-31","value":2573517000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2022-03-31","value":2714960000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":2720486000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":2722276000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2704377000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2704377000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":2695311000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":2678349000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":2659515000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":2675003000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":2675003000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-03-31","value":2680124000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-06-30","value":2710454000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-09-30","value":2824117000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":2879543000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":2879543000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-03-31","value":6251946000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-06-30","value":6208738000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-09-30","value":6195888000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-12-31","value":6130053000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-12-31","value":6130053000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-03-31","value":6055921000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2026-06-30","value":6122353000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":379094000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":379094000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":362810000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2017-12-31","value":422209000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2017-12-31","value":422209000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":388209000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-06-30","value":375719000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":373104000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":492176000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":492176000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-03-31","value":417320000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-06-30","value":407874000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-09-30","value":411152000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":392264000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":392264000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":394258000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":373903000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":388612000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":368470000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":368470000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":371194000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-06-30","value":370257000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-09-30","value":515676000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":445232000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":445232000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2022-03-31","value":627419000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2022-06-30","value":576504000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2022-09-30","value":515005000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":448798000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":448798000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":442466000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":413731000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":454151000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":443724000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":443724000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":417296000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":400088000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":540015000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":518684000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":518684000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":703862000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":713782000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":769763000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-12-31","value":838289000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-12-31","value":838289000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":746972000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2026-06-30","value":753044000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-12-31","value":1887310000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-12-31","value":1887310000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2017-09-30","value":1791563000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2017-12-31","value":2363458000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2017-12-31","value":2363458000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2018-03-31","value":2319928000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-06-30","value":2295281000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2018-09-30","value":2283467000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2018-12-31","value":2209116000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2018-12-31","value":2209116000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-03-31","value":2195519000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2019-06-30","value":2155228000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-09-30","value":2129788000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-12-31","value":2121407000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-12-31","value":2121407000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2020-03-31","value":2082378000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2020-06-30","value":2010257000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2020-09-30","value":2002110000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-12-31","value":1969847000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-12-31","value":1969847000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2021-03-31","value":1937495000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-06-30","value":1965198000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-09-30","value":2105167000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2021-12-31","value":1900704000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2021-12-31","value":1900704000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2022-03-31","value":2046552000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2022-06-30","value":1922892000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2022-09-30","value":1805831000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2022-12-31","value":1538551000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2022-12-31","value":1538551000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2023-03-31","value":1414414000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-06-30","value":1343154000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-09-30","value":1350725000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":1331561000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":1331561000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2024-03-31","value":1291306000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-06-30","value":1272051000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-09-30","value":1294622000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-12-31","value":1311296000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-12-31","value":1311296000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-03-31","value":2356172000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-30","value":2441152000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-09-30","value":2417094000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2025-12-31","value":2451819000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2025-12-31","value":2451819000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2026-03-31","value":2399029000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2026-06-30","value":2403476000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":1805894000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2016-12-31","value":301827000},"#119":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":373000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":302200000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":302200000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2017-09-30","value":289602000},"#121":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":373000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":289975000},"#122":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2017-12-31","value":856650000},"#123":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2017-12-31","value":19318000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":875968000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":875968000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2017-09-30","value":796966000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":343641000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":343641000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-03-31","value":409188000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-06-30","value":461221000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-09-30","value":462461000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2018-12-31","value":551611000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2018-12-31","value":551611000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2019-03-31","value":571522000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2019-06-30","value":610243000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2019-09-30","value":593447000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-12-31","value":572395000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-12-31","value":572395000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-03-31","value":571090000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-06-30","value":555875000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-09-30","value":552728000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2020-12-31","value":553519000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2020-12-31","value":553519000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-03-31","value":583065000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-06-30","value":592733000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-09-30","value":484580000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":672813000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":672813000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2022-03-31","value":668408000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2022-06-30","value":797594000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-09-30","value":916445000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-12-31","value":1165826000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-12-31","value":1165826000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2023-03-31","value":1280897000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2023-06-30","value":1335195000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2023-09-30","value":1308790000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2023-12-31","value":1343442000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2023-12-31","value":1343442000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2024-03-31","value":1388818000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2024-06-30","value":1438403000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2024-09-30","value":1529495000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":1568247000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":1568247000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-03-31","value":3895774000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2025-06-30","value":3767586000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2025-09-30","value":3778794000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2025-12-31","value":3678234000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2025-12-31","value":3678234000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2026-03-31","value":3656892000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2026-06-30","value":3718877000},"#124":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":27178000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":27178000},"#125":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19269000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":19269000},"#126":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":19508000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":19508000},"#127":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":86004000},"#128":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":65955000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":20049000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":20049000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":86004000},"#130":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13800000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":13800000},"#131":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43655000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":43655000},"#132":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":45863000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":45863000},"#133":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":41667000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":41667000},"#134":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":167791000},"#135":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":117749000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":50042000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":50042000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":167791000},"#137":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":42352000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":42352000},"#138":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":97760000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":55408000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":55408000},"#140":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":137148000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":39388000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":39388000},"#142":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":284581000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":284581000},"#143":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73097000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":73097000},"#144":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":174998000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":101901000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":101901000},"#146":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15455000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":15455000},"#147":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":53600000},"#148":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":42661000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":10939000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":10939000},"#150":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9021000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":9021000},"#151":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14208000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":14208000},"#152":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":27781000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":27781000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":25268000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":46653000},"depreciationAndAmortization@2017Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":47088000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":172002000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":49471000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":54961000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":51242000},"depreciationAndAmortization@2018Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":45590000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":201264000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":50724000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":46151000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":54370000},"depreciationAndAmortization@2019Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":55852000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":207097000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":54943000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":46155000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":54959000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":27967509},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":27967509},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":27967509},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":27967509},"#153":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":28174234},"#154":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":27967509},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":28794409},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":28174234},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":28324870},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":28554036},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":28575860},"#155":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":28419762},"#156":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":28528015},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#156","weight":-3}],"rule":"unaverage-quarter","value":28095003},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":28419762},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":27839393},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":27782280},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":27016990},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":35776591},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87","weight":4},{"ref":"#90","weight":-3}],"rule":"unaverage-quarter","value":35792274},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35718255},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":35151601},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":33957145},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":32392689},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95","weight":4},{"ref":"#98","weight":-3}],"rule":"unaverage-quarter","value":31136468},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":33142007},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":30073662},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":29686066},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":29702055},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-06-30","value":28003285},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-09-30","value":27815470},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-12-31","value":27437844},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-12-31","value":27437844},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-03-31","value":27611008},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-06-30","value":27266775},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2019-09-30","value":25900785},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2019-12-31","value":25932618},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2019-12-31","value":25932618},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-03-31","value":26029202},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-06-30","value":26034198},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-09-30","value":26034211},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2020-12-31","value":34031374},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2020-12-31","value":34031374},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2021-03-31","value":34371205},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-06-30","value":34480181},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-09-30","value":34480181},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":34480181},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":34480181},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2022-03-31","value":34814486},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2022-06-30","value":34867738},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2022-09-30","value":34871358},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-12-31","value":34746904},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-12-31","value":34746904},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2023-03-31","value":33872287},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-06-30","value":32698939},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-09-30","value":31152797},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":29910439},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":29910439},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-03-31","value":29395337},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-06-30","value":29392987},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-09-30","value":29394466},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-12-31","value":29407830},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-12-31","value":29407830},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-03-31","value":52639428},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-06-30","value":51484171},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-09-30","value":51216697},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-12-31","value":50975185},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-12-31","value":50975185},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-03-31","value":50569806},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2026-06-30","value":49849902},"#157":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":333115000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":333115000},"#158":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":359532000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":359532000},"#159":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":315854000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":315854000},"#160":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":335901000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":335901000},"#161":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1344402000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":1344402000},"#162":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":978694000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":978694000},"#163":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":253661000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":253661000},"#164":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":280835000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":280835000},"#165":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":290704000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":290704000},"#166":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":340647000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":340647000},"#167":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1165847000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":1165847000},"#168":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":316370000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":316370000},"#169":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":290194000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":290194000},"#170":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":323025000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":323025000},"#171":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":312517000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":312517000},"#172":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1242106000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":1242106000},"#173":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":351160000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":351160000},"#174":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":337287000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":337287000},"#175":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":323907000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":323907000},"#176":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":320452000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":320452000},"#177":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1332806000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":1332806000},"#178":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":286873000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":286873000},"#179":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":191307000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":191307000},"#180":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":246661000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":246661000},"#181":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1030885000},"#182":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":724841000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":306044000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":306044000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":1030885000},"#184":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":310562000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":310562000},"#185":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":291880000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":291880000},"#186":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":303059000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":303059000},"#187":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1223540000},"#188":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":905501000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":318039000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":318039000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":1223540000},"#190":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":366501000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":366501000},"#191":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":395105000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":395105000},"#192":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":370103000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":370103000},"#193":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1533500000},"#194":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1131709000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":401791000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":401791000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":1533500000},"#196":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":416637000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":416637000},"#197":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":455670000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":455670000},"#198":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":448107000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":448107000},"#199":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1703299000},"#200":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1320414000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":382885000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":382885000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":1703299000},"#202":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":422650000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":422650000},"#203":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":418866000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":418866000},"#204":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":436213000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":436213000},"#205":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1813406000},"#206":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1277729000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":535677000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":535677000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":1813406000},"#208":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1071316000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":1071316000},"#209":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1121614000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":1121614000},"#210":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1014353000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":1014353000},"#211":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1472790000},"#212":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1102272000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":370518000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":370518000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":1472790000},"#214":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":356982000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":356982000},"#215":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":371182000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":371182000},"#216":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":321444000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":321444000},"#217":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1375559000},"#218":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1049609000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":325950000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":325950000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":1375559000},"#220":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":275100000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":275100000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":175071000},"#221":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":879462000},"#222":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":610688000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":268774000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":268774000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":879462000},"#224":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":330760000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":330760000},"#225":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":303222000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":303222000},"#226":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":292016000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":292016000},"#227":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1261034000},"#228":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":925998000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":335036000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":335036000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":1261034000},"#230":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":536170000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":536170000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":107990000},"#231":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2506635000},"#232":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1872286000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":634349000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":634349000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":2506635000},"#234":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":546689000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":546689000},"#235":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":490720000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":490720000},"#236":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":553432000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":553432000},"#237":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2164406000},"#238":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1590841000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":573565000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":573565000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":2164406000},"#240":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1017406000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":1017406000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":619958000},"#241":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1431432000},"#242":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1052495000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":378937000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1431432000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":870296000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":912574000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":827472000},"#243":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3544817000},"#244":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2610342000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":934475000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3544817000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":879185000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":888989000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1129012000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":192649000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":146683000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":199014000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":194628000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":732974000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":147110000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":189787000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":72102000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":39726000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":32376000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":32376000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":72102000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23964000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":23964000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":22486000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":22486000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":22606000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":22606000},"#251":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":87161000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":68631000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":18530000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":18530000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":87161000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":36602000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":36602000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27911000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":27911000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":20885000},"#257":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":903000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"component-sum","value":19982000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36151000},"#259":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7685000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"component-sum","value":28466000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":115224000},"#261":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":77669000},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":37555000},"#263":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-43224000},"#264":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17608000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":-60832000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#265","weight":-1}],"rule":"component-sum","value":98387000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#263","weight":-1}],"rule":"component-sum","value":158448000},"#266":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":89323000},"#267":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4000000},"#268":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":9859000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"component-sum","value":83464000},"#269":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":34829000},"#270":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":11000000},"#271":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-4948000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"component-sum","value":50777000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":117219000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-154047000},"#272":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":34133000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":8000000},"#274":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1742000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"component-sum","value":43875000},"#275":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":214856000},"#276":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":158285000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":56571000},"#278":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":32000000},"#279":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":23000000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"#281":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":33904000},"#282":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3169000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":30735000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#280"},{"ref":"#283","weight":-1}],"rule":"component-sum","value":34836000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278"},{"ref":"#281","weight":-1}],"rule":"component-sum","value":212952000},"#284":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36079000},"#285":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2000000},"#286":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9995000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"component-sum","value":28084000},"#287":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":26669000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2000000},"#289":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":97164000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"component-sum","value":-68495000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":803336000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":124039000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":71854000},"#290":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":351000000},"#291":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":313112000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":37888000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":351000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-53910000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-19253000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-11810000},"#292":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-182061000},"#293":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-84973000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":-97088000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-182061000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":32714000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":155758000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4685000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":55851000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":61857000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":12288000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":77143000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":55741000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":8394000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":31589000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-4721000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":187613000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":141278000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":46335000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":187613000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19453000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":47022000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":9439000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98097000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":75914000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":22183000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98097000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4383000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-28746000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-3442000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-9242000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-27805000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":18563000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-9242000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":35407000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-127179000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":162586000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":35407000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7972000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":149514000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":191535000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":568437000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":333077000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":235360000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":568437000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":271970000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":205297000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":121757000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":777872000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":599024000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":178848000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":777872000},"#306":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22192000},"#307":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":15063000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":7129000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22192000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11192000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":11640000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21045000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":21504000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":20862000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":20437000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":83848000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7544000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3140000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3357000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3481000},"interestExpense@2016Q4":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":4075000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14053000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4022000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3944000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3862000},"interestExpense@2017Q4":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":14270000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":26098000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18596000},"#308":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":52640000},"#309":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":39435000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":13205000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":52640000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":10279000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":62408000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":45162000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5734000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":39672000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":152976000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":307011000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7770000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12722000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2503000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":18501000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":41496000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":40981000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":47933000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7728000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-29013000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":67629000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14435000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":43280000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4340000},"#310":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":655892000},"#311":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":498825000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":157067000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":655892000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":101891000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":58061000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":95632000},"#312":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":286405000},"#313":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":255584000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":30821000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":286405000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-69277000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-36556000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":31598000},"#314":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-153216000},"#315":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-74235000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":-78981000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-153216000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":21044000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126467000},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":10.98},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0},"#316":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2018-03-31","value":843523000},"#317":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":8069000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":851592000},"#318":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-06-30","value":826483000},"#319":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-06-30","value":4318000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":830801000},"#320":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-09-30","value":826777000},"#321":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":4318000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":831095000},"#322":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2018-12-31","value":708536000},"#323":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":117954000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":826490000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":826490000},"#324":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-03-31","value":715181000},"#325":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-03-31","value":18136000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":733317000},"#326":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2019-06-30","value":696614000},"#327":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2019-06-30","value":20636000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":717250000},"#328":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-09-30","value":677935000},"#329":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2019-09-30","value":27678000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":705613000},"#330":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-03-31","value":313272000},"#331":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":28040000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":341312000},"#332":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2019-12-31","value":653802000},"#333":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":32053000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":685855000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":685855000},"#334":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-03-31","value":604927000},"#335":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":43687000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":648614000},"#336":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2020-06-30","value":595360000},"#337":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":45717000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":641077000},"#338":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2020-09-30","value":587020000},"#339":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":47693000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":634713000},"#340":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2020-12-31","value":566858000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":33731000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":600589000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":600589000},"#342":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2021-03-31","value":550444000},"#343":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":28889000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":579333000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-06-30","value":609326000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-06-30","value":31395000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":640721000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-09-30","value":597697000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-09-30","value":27651000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":625348000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2021-12-31","value":568052000},"#349":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2021-12-31","value":36589000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":604641000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":604641000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2022-03-31","value":534902000},"#351":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2022-03-31","value":39095000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":573997000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2022-06-30","value":461956000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2022-06-30","value":4102000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":466058000},"#354":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2022-09-30","value":413645000},"#355":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2022-09-30","value":4428000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":418073000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2022-12-31","value":342110000},"#357":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":4741000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":346851000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":346851000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2023-03-31","value":252977000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":4759000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":257736000},"#360":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-06-30","value":207464000},"#361":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":2019000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":209483000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-09-30","value":183421000},"#363":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":2027000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":185448000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-12-31","value":181885000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":1635000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":183520000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":183520000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2024-03-31","value":181948000},"#367":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":1438000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":183386000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-06-30","value":182009000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":1238000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":183247000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-09-30","value":79336000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":107519000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":186855000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-12-31","value":79524000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":103940000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":183464000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":183464000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-06-30","value":313229000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":45648000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":358877000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-09-30","value":313221000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":71072000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":384293000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-12-31","value":317267000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":77555000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":394822000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":394822000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2026-03-31","value":411630000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":43418000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":455048000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2026-06-30","value":405181000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2026-06-30","value":42468000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":447649000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2015-12-31","value":1061839000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2016-12-31","value":800124000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2016-12-31","value":800124000},"#384":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":329107000},"#385":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":170424000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":158683000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":329107000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":48537000},"#386":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":104027000},"#387":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":48537000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":55490000},"#388":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":171651000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":67624000},"#389":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":248110000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":76459000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":248110000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":115733000},"#390":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":278192000},"#391":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":115733000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":162459000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":148207000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119400000},"#392":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":330252000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":52060000},"#393":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":413525000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":83273000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":413525000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":82171000},"#394":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":165801000},"#395":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":82171000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":83630000},"#396":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":223183000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":57382000},"#397":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":244566000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":21383000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":244566000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":51400000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":77484000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":52993000},"#398":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":46680000},"#399":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":51400000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":-4720000},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":62388000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":15708000},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":129331000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":66943000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":129331000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":77996000},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":172605000},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":77996000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":94609000},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":253143000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":80538000},"#405":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":305569000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":52426000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":305569000},"#406":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":346558000},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":148207000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":198351000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":499686000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":153128000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":650990000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":151304000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":650990000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":248511000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":476084000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":248511000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":227573000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":638818000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":162734000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":857949000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":219131000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":857949000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":193748000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":77484000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":116264000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":355080000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":161332000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":476390000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":121310000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":476390000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-109638000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":110523000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-109638000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":220161000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":198442000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":87919000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":305752000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":107310000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":305752000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":369847000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119400000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":250447000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":291693000},"#424":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":143053000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":143053000},"#425":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":53600000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":53600000},"#426":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81413000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":81413000},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":145749000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":145749000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":48783000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":48783000},"#429":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":48521000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":48521000},"#430":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":169739000},"#431":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":131475000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":38264000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":38264000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":169739000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":132752000},"#434":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":103318000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":29434000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":29434000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":132752000},"#436":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":36643000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":36643000},"#437":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":39418000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":39418000},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":58395000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":58395000},"#439":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":171506000},"#440":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":134456000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":37050000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":37050000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":171506000},"#442":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":33757000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":33757000},"#443":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":42325000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":42325000},"#444":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":177988000},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":40840000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":40840000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":177988000},"#446":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":64822000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":64822000},"#447":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":154007000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":89185000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":89185000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":203304000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":49297000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":49297000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":81277000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":81277000},"#452":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81413000},"#453":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":51010000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":30403000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":30403000},"#455":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21956000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":21956000},"#456":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":34243000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":34243000},"#457":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":40656000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":40656000},"#458":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":145749000},"#459":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96855000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":48894000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":48894000},"#461":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":34171000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":34171000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":195337000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48662000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29314000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":49850000},"depreciationAndAmortization@2016Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":50296000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":178122000},"#462":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210760000},"#463":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":156057000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":54703000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210760000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":59897000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":52199000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":55977000},"#464":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":224583000},"#465":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":168073000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":56510000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":224583000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":55954000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":57880000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":54773000},"#466":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":226878000},"#467":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":168607000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":58271000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":226878000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":59551000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":64528000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":58792000},"#468":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":241317000},"#469":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":182871000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":58446000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":241317000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":56997000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":54847000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":53329000},"#470":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":223526000},"#471":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":165173000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":58353000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":223526000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":121556000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":169263000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":151006000},"#472":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":621067000},"#473":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":441825000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":179242000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":621067000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":146295000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":166762000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":27968},"#474":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":27071108},"#475":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":27480843},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#475","weight":-3}],"rule":"unaverage-quarter","value":25841903},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":27071108},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":26252211},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":26031103},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":26034198},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71","weight":4},{"ref":"#74","weight":-3}],"rule":"unaverage-quarter","value":26215246},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":26066971},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":35044082},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":35090497},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":34480181},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79","weight":4},{"ref":"#82","weight":-3}],"rule":"unaverage-quarter","value":38417808},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35388558},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":34660713},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":35723474},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103","weight":4},{"ref":"#106","weight":-3}],"rule":"unaverage-quarter","value":29755705},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":29807368},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":50264707},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":52382004},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":51604481},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111","weight":4},{"ref":"#114","weight":-3}],"rule":"unaverage-quarter","value":51166083},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51386841},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":51059408},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":50468153},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2015-12-31","value":0},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2016-12-31","value":0},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2016-12-31","value":0},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2017-12-31","value":27973281},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2017-12-31","value":27973281},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2018-03-31","value":28024321},"#476":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4346836000},"#477":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3207283000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":1139553000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":1139553000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":4346836000},"#479":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1051564000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":1051564000},"#480":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":985256000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":985256000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":128216000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-34243000},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.156620553359684},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.262358305009861},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":552512000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":77245000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":11404000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-40656000},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.8298734661964866},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.2567595094129251},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":580643000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":29256000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":275507000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-53600000},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.6288143389586835},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.5279271104264378},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":288889000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":41282000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-14208000},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":14.252030779843247},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":65801000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":39843000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-27781000},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.4446954095529128},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.5288305173506794},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":286278000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":16150000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":46056000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-30403000},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-8.86274701474528},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.9455980332015661},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":721989000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":166697000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-81413000},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.117934451934748},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.9455980332015661},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":721989000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":93777000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-21956000},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.247133034986735},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.1258033688039175},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":659873000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":98188000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-23989000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-19269000},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-14.825715604801479},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.6498476877692878},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":608050000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-14024000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-3800000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-19508000},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-3.371101114367312},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":0.6466501291776888},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":612429000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":12281000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":158933000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-39418000},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":20.877444141004702},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.9379466577855488},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":204489000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":162635000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":94733000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-58395000},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":28.701154868617422},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0840613197930118},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":149220000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":203497000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":114254000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-37050000},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":31.698512928733898},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.3335242135660141},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":73781000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":248565000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":479484000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-171506000},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":20.4813733926662},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.3335242135660141},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":73781000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":621077000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":214754000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-33757000},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":33.99911746952835},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.3831300032092861},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":64910000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":282249000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":185248000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-42325000},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":25.644816772498825},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.3980678266796542},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":19944000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":212452000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":121067000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-41667000},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.62980102318252},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.2757739166048296},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":17862000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":128402000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":130976000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-89185000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.216410957934833},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.7465240515584277},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3.316155052655165},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.782156176535693},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-54298000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-19389000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":38622000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-49297000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.46269237329471},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-1.1780043349761558},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.1517850107177448},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.8192846369596876},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-60379000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-10794000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":26033000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-81277000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.359100785158255},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-9.313310279002172},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-7.576369470437856},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.5987589005700897},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-37352000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-97922000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":21171000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-284581000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":14.885750130559275},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.371448637681508},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-3.6788541998067124},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.5987589005700897},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-37352000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-193579000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":46303000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-73097000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.915167512390735},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.0171229149719907},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.9408306725765903},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.7012833145017483},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":42340000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":31809000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":148546000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-101901000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":22.087809614956523},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.650840392843557},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.08373779813394},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.8254856289937906},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-25555000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":154610000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":39516000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-9021000},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":11.009857047291797},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":59873000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":148640000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-143053000},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":21.594336437554514},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.9604398367757496},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.318002083990945},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-15455000},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.8473572137080257},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":8166000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":147744000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-10939000},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.889464434372399},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.5279271104264378},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":288889000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":34379000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-48894000},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":10.707172121192492},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.9629786905497221},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":590813000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":66772000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":267776000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-145749000},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":10.386816857800502},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.9629786905497221},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":590813000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":271461000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":48000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-34171000},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.043621247009653},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.9732411578644685},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":578150000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":38049000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":34847000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-48783000},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.6600481704393},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.9717535317279355},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":561578000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":63068000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":8861000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-48521000},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.3501574146663182},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.8685936101490447},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":572282000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":25037000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-16881000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-38264000},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.27857033287314},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.8617385230355067},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":605562000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":38407000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":74827000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-169739000},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.525099250559228},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.8617385230355067},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":605562000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":164561000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":24222000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-27178000},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.8604143947655398},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.7881717048227302},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":570448000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":20054000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":46894000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-20049000},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.868402449641707},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.795019947349852},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":549739000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":33633000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":43327000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-86004000},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.109200852339271},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.795019947349852},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":549739000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":51944000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":64196000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-13800000},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.98282742774217},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.9071859997737033},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":488159000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":46850000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":50954000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-43655000},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.3758896122313025},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.0045779012955867},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":494054000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":11466000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":34675000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-45863000},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-38.9667004547696},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.7451209674291609},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":463367000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-138002000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":22992000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-29434000},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":35.01802791341826},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.8677273870701118},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":454728000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":178435000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":172817000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-132752000},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.704923102787078},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.8677273870701118},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":454728000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":98749000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":111564000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-36643000},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.8299606468097804},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.8421676742336461},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":351096000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":6380000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":169089000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-50042000},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":24.760344857483815},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.3544590781657067},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-15851000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":184094000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":690158000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-167791000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":45.040941341679186},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.048383589952266},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":26.16623481280681},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.3544590781657067},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-15851000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":807197000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":35132000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-42352000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":35.239231080193676},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":22.689134041475135},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":18.6378361371822},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.4706898700203213},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":10835000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":124140000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":60856000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-55408000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":29.891384088686014},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.64256602543202},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":11.83179817411151},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.552688408550119},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-32868000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":72081000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":121944000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-39388000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":35.95997340233308},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":21.180379884068863},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.279810347070644},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.3788376248807903},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-144819000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":117835000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":80470000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-40840000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":33.93303287334478},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.605702928177277},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.373584510909836},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.5152925480639465},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-224776000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":38783000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":298402000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-177988000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":33.86490334992603},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.216920485343323},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.23249889346084},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.5152925480639465},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-224776000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":352839000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-174460000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-64822000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.459321057670193},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.298769616062811},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-6.80917942296389},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.8933640401101353},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-47181000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-65474000},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":31.673913043478265},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.639322812784222},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":24.093015039605987},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":12.27447342443596},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.604037163925558},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.068957933033765},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.615066307858564},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":24.413655214426853},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-19.77723915050785},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-1.7732813170813655},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":26.273565255341236},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.873577639962495},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":18.763538424903313},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":21.029833974994936},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":31.693469717250817},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":28.324386145441366},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.392197770897372},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.881407270395089},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.852403338310676},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.4972541044543464},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.5083347839919323},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.270399288743293},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.01877102296729},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.616273665376214},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":10.454941901358918},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":39.045945267386394},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.278631537469165},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":18.181546588447777},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.446056103669093},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.388116880667704},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.7566232376401487},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.179015186378279},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.439752129861388},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.804798255179934},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":17.447372141650604},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.926534631399651},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":19.408634659571895},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.804189669615003},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.87434935072051},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.862546114447403},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":13.704388620766766},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.807579685547495},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":26.655516127557544},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":27.53324676309076},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.426322827055237},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.401369416367785},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.034143309385794},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.029796099831755},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.786784919280393},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-17.147530091232017},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":132206000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":80498000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":91069000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":62803000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":147659000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":32131000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":67240000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":220515000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":258270000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":306836000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":847955000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":341800000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":276980000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":187194000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":149874000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":140212000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":81320000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":427488000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":178104000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":321372000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":112866000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":58016000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":112362000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":472725000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":88773000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":109219000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":79407000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":94259000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":371658000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":74997000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":88336000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":262704000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":106747000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":63665000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-82025000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":234945000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":323332000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":62334000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":242540000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1048514000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":181137000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":126928000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":171164000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":97136000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":576365000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":56082000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1292022000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#481"}],"scale":100,"value":64.30238803983214},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1293556000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#482"}],"scale":100,"value":64.24886127852216},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1102324000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#483"}],"scale":100,"value":27.414807261748813},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1086941000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#484"}],"scale":100,"value":26.678080962996155},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1219609000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#485"}],"scale":100,"value":71.82367463670734},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1219609000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#486"}],"scale":100,"value":71.82367463670734},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1260780000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#487"}],"scale":100,"value":67.54485318612288},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1196952000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#488"}],"scale":100,"value":53.55912350704122},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1187441000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#489"}],"scale":100,"value":53.45217151841649},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1263652000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#490"}],"scale":100,"value":36.881831390287836},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1334518000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#491"}],"scale":100,"value":31.32764039151214},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1512677000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#492"}],"scale":100,"value":22.929614187298412},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1512677000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#493"}],"scale":100,"value":22.929614187298412},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1538633000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#494"}],"scale":100,"value":16.750973104047553},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1544678000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#495"}],"scale":100,"value":13.561596656390524},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1494238000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#496"}],"scale":100,"value":12.410874305164239},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4126463000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#497"}],"scale":100,"value":8.696963961630093},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4163087000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#498"}],"scale":100,"value":9.230962504506872},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":4073056000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#499"}],"scale":100,"value":9.693507774015384},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":4073056000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#500"}],"scale":100,"value":9.693507774015384},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4111940000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#501"}],"scale":100,"value":11.066503888675419},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":4166526000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#502"}],"scale":100,"value":10.74393871537103},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1102324000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#503"}],"scale":100,"value":27.414807261748813},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1378101000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#504"}],"scale":100,"value":59.973107921698045},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1378101000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#505"}],"scale":100,"value":59.973107921698045},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1304839000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#506"}],"scale":100,"value":56.19980702600091},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1327493000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#507"}],"scale":100,"value":54.03041673289426},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1299060000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#508"}],"scale":100,"value":54.317198589749516},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1258250000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#509"}],"scale":100,"value":54.508642956487186},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1258250000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#510"}],"scale":100,"value":54.508642956487186},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1219704000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#511"}],"scale":100,"value":53.17798416665027},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1154108000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#512"}],"scale":100,"value":52.03923722909815},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1154108000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#513"}],"scale":100,"value":52.03923722909815},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1162398000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#514"}],"scale":100,"value":49.83946978573604},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1233454000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#515"}],"scale":100,"value":51.945269138532936},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1109928000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#516"}],"scale":100,"value":56.34131222926172},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1277454000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#517"}],"scale":100,"value":47.33172388203411},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1277454000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#518"}],"scale":100,"value":47.33172388203411},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1242405000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#519"}],"scale":100,"value":46.200474080513196},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1526962000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#520"}],"scale":100,"value":12.018635696238675},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1526962000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#521"}],"scale":100,"value":12.018635696238675},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1572204000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#522"}],"scale":100,"value":11.66426239851826},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1621650000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#523"}],"scale":100,"value":11.300033916073135},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1716350000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#524"}],"scale":100,"value":10.886765519853176},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1751711000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#525"}],"scale":100,"value":10.473417133305665},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1751711000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#526"}],"scale":100,"value":10.473417133305665},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4237086000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#527"}],"scale":100,"value":8.055347472295818},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":86285000},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2691556000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"#529"}],"scale":100,"value":3.205766478572246},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":84291000},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2667228500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"#531"}],"scale":100,"value":3.1602466755285494},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2777583500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#532"}],"scale":100,"value":1.4939604875965025},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":109918000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"totalAssets@2017Q2"}],"scale":100,"value":4.18478571238212},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":115143000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2679043000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#535"}],"scale":100,"value":4.297915337678417},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":67629000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2697266500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#537"}],"scale":100,"value":2.507316203274686},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2697266500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#538"}],"scale":100,"value":2.507316203274686},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":89056000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2707096000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"#540"}],"scale":100,"value":3.2897244870518074},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":2670000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2665801500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#542"}],"scale":100,"value":0.1001574948472345},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-8894000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2639036500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":-0.3370169378104471},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":125375000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2639208500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":4.750477273773558},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":391285000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2656011500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#548"}],"scale":100,"value":14.732052176731916},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":466979000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2638947000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#549"},{"ref":"#550"}],"scale":100,"value":17.695656638803282},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2638947000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#551"}],"scale":100,"value":17.695656638803282},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":701806000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2705135500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#553"}],"scale":100,"value":25.943469375193963},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":743238000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2699417500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#555"}],"scale":100,"value":27.53327338212781},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":691842000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2690895500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"scale":100,"value":25.71047444986251},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":20620000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":4459596000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#559"}],"scale":100,"value":0.4623737217451985},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-43414000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":4510002500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#561"}],"scale":100,"value":-0.9626158743814444},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-153216000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":4504798000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"scale":100,"value":-3.4011735931333655},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":4504798000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#564"}],"scale":100,"value":-3.4011735931333655},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-62895000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":6153933500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#566"}],"scale":100,"value":-1.022029243572424},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":100128000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":6165545500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#568"}],"scale":100,"value":1.6239925567007818},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":74707000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"totalAssets@2017Q1"}],"scale":100,"value":2.7823048584099666},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"totalAssets@FY2015"}],"scale":100,"value":10.705703773677675},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":41496000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2777583500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#571"}],"scale":100,"value":1.4939604875965025},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":152976000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2733913000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"scale":100,"value":5.595496272193007},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2733913000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#574"}],"scale":100,"value":5.595496272193007},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":105003000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2748078500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#576"}],"scale":100,"value":3.8209607185529815},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":103121000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2760986500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"scale":100,"value":3.7349331479889525},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":101727000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2734581500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"#580"}],"scale":100,"value":3.720020778316536},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":76001000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2727264500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"#582"}],"scale":100,"value":2.786711739913749},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2727264500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#583"}],"scale":100,"value":2.786711739913749},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":63933000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2710254500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"scale":100,"value":2.3589297610242874},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-9755000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2608584000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":-0.3739576720550306},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2608584000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#588"}],"scale":100,"value":-0.3739576720550306},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":14282000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2587014000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#590"}],"scale":100,"value":0.552065044874129},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":36437000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2562031500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":1.4221917255896346},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-70128000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2572292500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"scale":100,"value":-2.7262840442912304},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":34110000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2548441500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#596"}],"scale":100,"value":1.3384650971976402},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2548441500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#597"}],"scale":100,"value":1.3384650971976402},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":3256000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2617760000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#599"}],"scale":100,"value":0.12438115029643664},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":655892000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2689690000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#601"}],"scale":100,"value":24.38541244530039},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2689690000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#602"}],"scale":100,"value":24.38541244530039},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":527406000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2687717500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#604"}],"scale":100,"value":19.62282122284057},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":417744000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2694401500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#606"}],"scale":100,"value":15.504148138278575},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":412651000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2741816000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"scale":100,"value":15.050280543989821},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":286405000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2777273000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#610"}],"scale":100,"value":10.31245397913709},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2777273000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#611"}],"scale":100,"value":10.31245397913709},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":115237000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":4466035000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"scale":100,"value":2.5802977361350727},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"equity@2018Q2"}],"scale":100,"value":18.7079512858261},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":629713500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"#614"}],"scale":100,"value":13.385611075512912},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":930981500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#615"}],"scale":100,"value":4.457231427262518},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"equity@2017Q3"}],"scale":100,"value":14.447667780055863},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":571882500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#616"}],"scale":100,"value":11.825680974675743},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":571882500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#617"}],"scale":100,"value":11.825680974675743},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"equity@2018Q1"}],"scale":100,"value":21.764079103003997},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":583059000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#618"}],"scale":100,"value":0.4579296434837641},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":573087500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#619"}],"scale":100,"value":-1.5519445110912384},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":695163500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#620"}],"scale":100,"value":18.035325502561626},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":700512500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#621"}],"scale":100,"value":55.85696186720437},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":919319500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#549"},{"ref":"#622"}],"scale":100,"value":50.79615955062413},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":919319500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#623"}],"scale":100,"value":50.79615955062413},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":974652500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#624"}],"scale":100,"value":72.00576615768183},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1066394500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#625"}],"scale":100,"value":69.69634595827343},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1112617500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#626"}],"scale":100,"value":62.18147746193099},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2602994500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#627"}],"scale":100,"value":0.7921645627756801},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2654144500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#628"}],"scale":100,"value":-1.6357059685333637},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2623240500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#629"}],"scale":100,"value":-5.840714947790719},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2623240500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#630"}],"scale":100,"value":-5.840714947790719},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3776333000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#631"}],"scale":100,"value":-1.6655046045992237},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3743231500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#632"}],"scale":100,"value":2.674908030668154},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":3034064000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#633"}],"scale":100,"value":10.118804349545691},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":930981500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#634"}],"scale":100,"value":4.457231427262518},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":447626000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#635"}],"scale":100,"value":34.1749585591543},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":447626000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#636"}],"scale":100,"value":34.1749585591543},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":490355000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#637"}],"scale":100,"value":21.413669688287058},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":535732000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#638"}],"scale":100,"value":19.2486168457363},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":527954000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"#639"}],"scale":100,"value":19.268155937827917},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":562003000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"#640"}],"scale":100,"value":13.523237420440818},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":562003000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#641"}],"scale":100,"value":13.523237420440818},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":571306000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#642"}],"scale":100,"value":11.190675399873273},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":562957000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#643"}],"scale":100,"value":-1.732814406784177},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":562957000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#644"}],"scale":100,"value":-1.732814406784177},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":577077500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#645"}],"scale":100,"value":2.4748842226564025},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":574304000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#646"}],"scale":100,"value":6.344549228283279},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":518654000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#647"}],"scale":100,"value":-13.521152830210506},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":613166000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#648"}],"scale":100,"value":5.56293075610846},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":613166000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#649"}],"scale":100,"value":5.56293075610846},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":625736500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#650"}],"scale":100,"value":0.5203468233034193},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1254634000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#651"}],"scale":100,"value":52.27755664201672},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1254634000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#652"}],"scale":100,"value":52.27755664201672},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1334857500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#653"}],"scale":100,"value":39.51028480568151},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1386799000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#654"}],"scale":100,"value":30.122894521844913},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1419142500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#655"}],"scale":100,"value":29.077488694757577},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1455844500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#656"}],"scale":100,"value":19.672774118389704},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1455844500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#657"}],"scale":100,"value":19.672774118389704},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2642296000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#658"}],"scale":100,"value":4.361244917299198},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":68476000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":20.360128923300145},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-2758000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-0.8724728182643582},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-278206000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-19.568269420138982},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":41697000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":14.152470751153157},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":20724000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.015833358723578},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-51026000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-13.485206866022704},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":177898000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":15.557133537499324},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":11896000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":3.1959507926742514},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-249886000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-67.32169124580393},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-107152000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-33.334577718047306},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":301694000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":99.49607878056341},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":238001000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":81.50272587803408},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":273879000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#671"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":81.74614071323678},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1018984000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":80.80543427060651},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":141427000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":26.377268403677935},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":49107000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":8.117986629548568},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":10649000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":2.009180837595781},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":611641000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":124.64154711444407},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":449111000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":81.15016840370632},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":468900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":81.75185026980375},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":2000369000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":92.4211538870249},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":66872000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.572793948531852},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":38653000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":3.506383117690115},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":109760000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":41.81954652310249},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":43159000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":13.183996774183694},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":151378000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.455776094056969},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-27135000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-7.064253860151981},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-33618000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-8.304841897233207},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":8089000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":2.581417242424733},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-44568000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-12.028565413826053},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-97231000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-6.601823749482271},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-81882000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-22.937290955846514},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-57176000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-17.541340696425834},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-496097000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-36.065119707697015},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":55660000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":20.232642675390778},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":181926000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#694"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":149.9851602690938},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":77724000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":36.27013607600844},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":66262000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#696"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":24.65342629867473},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":381572000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":43.386979767175845},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":205410000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#698"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":62.102430765509745},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":25434000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":4.176937667818992},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":226617000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":9.939263637392326},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-130908000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-19.319447990472217},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-163303000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#702"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-24.968999561177508},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":12766000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#703"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":2.361161974305759},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-60784000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#704"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-9.582107010494223},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-342229000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-13.652925136687234},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":470717000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#706"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":86.10325065988158},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2015-12-31","value":2867733000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-12-31","value":5006289000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2015-12-31","value":1061839000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2309e+9 but the year reports 1.1435e+9 (7.10% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3520e+9 but the year reports 1.3214e+9 (2.26% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"FY2015","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 1.00e+3 (2.797e+4) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2015","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.071e+5 against net income 3.070e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"operatingExpenses","periodKey":"2026Q2","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -6.8495e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}