{"schemaVersion":2,"ticker":"COKE","company":{"ticker":"COKE","name":"Coca-Cola Consolidated, Inc.","exchange":"Nasdaq","cik":317540,"sic":"2086","sicDescription":"Bottled & Canned Soft Drinks & Carbonated Waters","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.366Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1442986000,1514599000,1561239000,1614433000,1641331000,1746369000,2306458000,3130145000,4287588000,4625364000,4826549000,5007357000,5562714000,6200957000,6653858000,6899716000,7228055000],"costOfRevenue":[822992000,873783000,931996000,960124000,982691000,1041130000,1405426000,1940706000,2782721000,3069652000,3156047000,3238448000,3608527000,3923003000,4055147000,4146537000,4355693000],"grossProfit":[619994000,640816000,629243000,654309000,658640000,705239000,901032000,1189439000,1504867000,1555712000,1670502000,1768909000,1954187000,2277954000,2598711000,2753179000,2872362000],"operatingExpenses":[526051000,544987000,542145000,566039000,585326000,620005000,805688000,1063250000,1403320000,1497810000,1489748000,1455531000,1515016000,1636907000,1764260000,1832829000,1921706000],"operatingIncome":[94503000,96318000,87530000,88686000,73647000,85967000,98144000,131199000,101547000,57902000,180754000,313378000,439171000,641047000,834451000,920350000,950656000],"pretaxIncome":[57124000,61191000,51551000,53348000,44244000,55618000,99122000,92712000,63006000,-13287000,34225000,241040000,255149000,575087000,557481000,856654000,772918000],"interestExpense":[37379000,35127000,35979000,35338000,29403000,29272000,28915000,36325000,41869000,50506000,45990000,36735000,33449000,24792000,null,null,null],"netIncome":[38136000,36057000,28608000,27217000,27675000,31354000,59002000,50146000,96535000,-19930000,11375000,172493000,189580000,430158000,408375000,633125000,570582000],"dilutedEps":[null,null,3.09,2.94,2.98,3.37,6.33,5.36,10.3,-2.13,1.21,null,null,null,null,null,null],"cash":[17770000,45872000,90758000,10399000,11761000,9095000,55498000,21850000,16902000,13548000,9614000,54793000,142314000,197648000,635269000,1135824000,281918000],"currentAssets":[null,264699000,322212000,241312000,239215000,287001000,434919000,593811000,794538000,797418000,830276000,851237000,1076662000,1245801000,1705128000,2547302000,1426674000],"totalAssets":[null,1307622000,1362425000,1283474000,1276156000,1433076000,1846565000,2449484000,3072960000,3009928000,3126926000,3222450000,3445570000,3709545000,4288942000,5313139000,4302998000],"currentLiabilities":[null,176740000,303770000,216312000,208816000,227420000,326553000,457907000,639452000,601737000,622195000,647060000,834856000,905156000,1091334000,1313169000,1128657000],"totalLiabilities":[null,1123205000,1173018000,1084036000,1016230000,1176133000,1524133000,2086460000,2614053000,2554762000,2675810000,2709460000,2733784000,2594157000,2853344000,3895528000,5042721000],"totalDebt":[null,523063000,523219000,423386000,398566000,444759000,619628000,907254000,1088018000,1104403000,1029920000,940465000,723443000,598817000,599159000,1786348000,2786009000],"equity":[167264000,182586000,189407000,199438000,259926000,256943000,322432000,363024000,458907000,455166000,451116000,512990000,711786000,1115388000,1435598000,1417611000,-739723000],"operatingCashFlow":[79503000,109756000,109650000,83172000,96374000,91903000,108290000,161995000,307816000,168879000,290370000,494461000,521755000,554506000,810690000,876357000,931904000],"capex":[43339000,57798000,53156000,53271000,61432000,84364000,163887000,172586000,192199000,138235000,176028000,202034000,164686000,329260000,282304000,371015000,312315000],"depreciationAndAmortization":[null,null,null,61584000,58671000,61130000,78096000,111613000,150422000,187256000,179916000,179017000,180565000,171590000,153472000,170343000,195081000],"dilutedShares":[null,null,9244000,9266000,9286000,9307000,9328000,9349000,9369000,9350000,9417000,null,null,null,null,null,null],"totalCosts":[1348483000,1418281000,1473709000,1525747000,1567684000,1660402000,2208314000,2998946000,4186041000,4567462000,4645795000,4693979000,5123543000,5559910000,5819407000,5979366000,6277399000],"freeCashFlow":[36164000,51958000,56494000,29901000,34942000,7539000,-55597000,-10591000,115617000,30644000,114342000,292427000,357069000,225246000,528386000,505342000,619589000],"capexOutflow":[-43339000,-57798000,-53156000,-53271000,-61432000,-84364000,-163887000,-172586000,-192199000,-138235000,-176028000,-202034000,-164686000,-329260000,-282304000,-371015000,-312315000],"grossMargin":[42.96604402260313,42.30928450368712,40.30407900391933,40.52871813200053,40.12840798108365,40.3831607180384,39.06561489522029,37.999485646831054,35.09821839225224,33.63436910046431,34.61069182142354,35.326201027807684,35.13010016333754,36.735523242622065,39.055702721639086,39.90278730312958,39.7390722677124],"operatingMargin":[6.5491279887677365,6.359306984885109,5.606444625070217,5.493321804001776,4.487029124533686,4.922613720238965,4.25518262201176,4.191467168453857,2.3683945379080265,1.2518366122104119,3.744994612092408,6.2583514616593146,7.894905256678664,10.337872041363937,12.540859753845062,13.338954820749144,13.152307225111043],"netMargin":[2.642853083813703,2.3806301205797706,1.8323908126814663,1.6858550339345146,1.6861315603007558,1.795382304656118,2.5581215872996603,1.6020344105464763,2.2514989779801606,-0.4308850071043057,0.23567563491016047,3.4447913340311067,3.408048661139149,6.9369615044903545,6.137416818934218,9.1761023207332,7.8939908453934],"currentRatio":[null,1.497674550186715,1.0607104058992,1.1155738008062428,1.1455779250632137,1.261986632662035,1.3318481226630898,1.2967938904624738,1.2425295409194121,1.325193564630395,1.3344305241925762,1.31554569900782,1.2896379734948302,1.3763384433180579,1.5624254352929534,1.939812773527246,1.2640456755240963],"netDebt":[null,477191000,432461000,412987000,386805000,435664000,564130000,885404000,1071116000,1090855000,1020306000,885672000,581129000,401169000,-36110000,650524000,2504091000],"ebit":[94503000,96318000,87530000,88686000,73647000,84890000,128037000,129037000,104875000,37219000,80215000,277775000,288598000,599879000,null,null,null],"fcfMargin":[2.5061920212670117,3.430478958456991,3.6185363035384075,1.8521053521576927,2.1288819866315816,0.4316957069210459,-2.410492625488953,-0.33835493243923204,2.696551067873126,0.6625208307929927,2.3690218414855004,5.839947101834361,6.418971027451708,3.6324393154153465,7.941047133858283,7.324098557100031,8.572001734906555],"ebitda":[null,null,null,150270000,132318000,146020000,206133000,240650000,255297000,224475000,260131000,456792000,469163000,771469000,null,null,null],"debtToCapital":[null,74.12509618804816,73.42126164355497,67.97843371482152,60.52708309288496,63.38288903266629,65.773729911046,71.42168879568095,70.33424374161643,70.8146289135011,69.54051083160707,64.70547763776656,50.406102440795166,34.932636411631044,29.446218885105203,55.75439635775614,136.14954116873204],"returnOnAssets":[null,2.7574482533943296,2.142883627142144,2.057296971653113,2.162421912542047,2.31460428638079,3.5980767407164382,2.334517134231942,3.496097017914532,-0.6552808468608989,0.3707111168034957,5.433384319970971,5.686245692124499,12.023789974025574,10.211306213287589,13.187245556458022,11.867177017132763],"returnOnEquity":[25.945504643330953,20.612834071745034,15.380934587478798,13.998894160912446,12.049268118529097,12.1322811002401,20.367464940668825,14.631427837818912,23.489806321941867,-4.36070204458506,2.510256189574547,35.782994815922734,30.957497534242997,47.08451411852402,32.01703184572553,44.37985440253413,168.34108289274926],"revenueGrowth":[null,4.962834012249595,3.0793629204825868,3.4071657190218874,1.666095774801435,6.399562306445206,32.07162976438542,35.712204601167684,36.97729657891249,7.877995740262356,4.349603620385345,3.746113423897701,11.090820966030579,11.473590049749106,7.3037274730336055,3.6949691442167865,4.758732098538543]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[417361000,395364000,354376000,359629000,422893000,405858000,372859000,377185000,430693000,419855000,386700000,383551000,428979000,434464000,394337000,388582000,459473000,457676000,440638000,453253000,614683000,618806000,619716000,625456000,840384000,849028000,841560000,857593000,1159804000,1152561000,1117630000,1064757000,1220003000,1204033000,1136571000,1102912000,1273659000,1271029000,1178949000,1173021000,1227215000,1328484000,1278637000,1269857000,1433086000,1457432000,1402339000,1404358000,1595215000,1628589000,1572795000,1571642000,1738832000,1712428000,1630956000,1591626000,1795943000,1765652000,1746495000,1579977000,1855519000,1888317000,1904242000,1846668000,2052420000],"costOfRevenue":[249353000,222247000,201388000,210468000,257320000,243142000,221066000,221591000,257280000,248927000,232326000,229852000,258664000,258352000,235823000,232249000,273953000,272734000,262194000,268880000,377366000,380270000,378910000,381558000,520677000,521838000,516633000,533681000,754113000,752202000,742725000,707116000,815295000,791317000,755924000,713604000,837880000,838805000,765758000,767726000,797914000,856046000,816762000,821154000,938146000,939720000,909507000,896782000,1044556000,1007482000,974183000,947536000,1067255000,1050878000,989478000,951067000,1079233000,1067616000,1048621000,952873000,1113023000,1139801000,1149996000,1119588000,1274007000],"grossProfit":[168008000,173117000,152988000,149161000,165573000,162716000,151793000,155594000,173413000,170928000,154374000,153699000,170315000,176112000,158514000,156333000,185520000,184942000,178444000,184373000,237317000,238536000,240806000,243898000,319707000,327190000,324927000,323912000,405691000,400359000,383424000,357641000,404708000,412716000,380647000,389308000,435779000,432224000,413191000,405295000,429301000,472438000,461875000,448703000,494940000,517712000,492832000,507576000,550659000,621107000,598612000,624106000,671577000,661550000,641478000,640559000,716710000,698036000,697874000,627104000,742496000,748516000,754246000,727080000,778413000],"operatingExpenses":[138190000,139577000,137931000,130105000,137256000,137855000,136929000,137065000,144968000,143594000,140412000,138295000,143498000,145996000,157537000,144300000,154371000,156675000,164659000,168063000,199789000,211581000,226255000,232524000,266371000,288449000,275906000,319065000,371818000,372852000,346874000,376638000,385029000,368312000,367831000,369154000,368565000,378378000,373651000,372474000,346183000,368594000,368280000,354519000,374079000,380681000,405737000,376591000,403366000,431177000,425773000,418052000,437907000,445290000,463011000,425153000,457570000,470981000,479125000,437284000,470412000,501882000,512128000,489556000,507074000],"operatingIncome":[29818000,33662000,15179000,19179000,28420000,24964000,14967000,18633000,28549000,27438000,14066000,15488000,26899000,30200000,1060000,12116000,31264000,28446000,14141000,16902000,38316000,27685000,15241000,12401000,54736000,39801000,24261000,14950000,48655000,37472000,470000,-18997000,19679000,44404000,12816000,20154000,67214000,53846000,39540000,32821000,83118000,103844000,93595000,94184000,120861000,137031000,87095000,130985000,147293000,189930000,172839000,206054000,233670000,216260000,178467000,215406000,259140000,227055000,218749000,189820000,272084000,246634000,242118000,237524000,271339000],"pretaxIncome":[21016000,24821000,6505000,10410000,19378000,15877000,5886000,9562000,19470000,18405000,5911000,8109000,19490000,22839000,-6194000,4893000,23921000,21113000,5691000,4466000,46483000,39658000,8515000,-14111000,27962000,38674000,40187000,-8108000,11324000,30659000,29131000,-26533000,-2883000,43443000,-27314000,-8583000,24038000,22170000,-3400000,20962000,57800000,73417000,88861000,73383000,65455000,93952000,22359000,126565000,133948000,159101000,155473000,159202000,164752000,120984000,112543000,222835000,232225000,155563000,246031000,139473000,252992000,192230000,188223000,151219000,215120000],"interestExpense":[8802000,8841000,8674000,8769000,9042000,9087000,9081000,9071000,9079000,9033000,8155000,7379000,7409000,7361000,7254000,7223000,7343000,7333000,7373000,7347000,6718000,6686000,8164000,9361000,9808000,8452000,8704000,9470000,10440000,10697000,11262000,12046000,12744000,12827000,12889000,12886000,11995000,10965000,10144000,9561000,9184000,9033000,8957000,8746000,8365000,8097000,8241000,7699000,7146000,6083000,3864000,2929000,1353000,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[12043000,15533000,3821000,5913000,11101000,9768000,1826000,4565000,10747000,10079000,1826000,4862000,11229000,16169000,-4585000,2449000,13783000,12132000,2990000,2224000,26934000,25553000,4291000,-10041000,15652000,23142000,21393000,-5051000,6348000,17316000,77922000,-14185000,-3933000,25164000,-26976000,-6831000,15370000,13006000,-10170000,14662000,39569000,51884000,66378000,53363000,48180000,68930000,19107000,93390000,99562000,118761000,118445000,118127000,122319000,92093000,75836000,165741000,172812000,115624000,178948000,103611000,187387000,142334000,137250000,111556000,158821000],"dilutedEps":[null,null,null,null,null,null,null,null,null,null,null,0.52,1.21,1.74,-0.5,0.26,1.48,1.3,0.32,0.24,2.89,2.74,0.46,-1.08,1.67,2.47,2.3,-0.54,0.68,1.85,8.31,-1.52,-0.42,2.69,-2.88,-0.73,1.64,1.38,-1.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"cash":[14301000,30424000,45872000,30382000,26169000,68549000,90758000,57649000,78328000,112661000,10399000,11890000,25725000,25283000,11761000,18774000,22874000,23067000,9095000,21163000,43801000,40491000,55498000,32600000,49323000,54217000,21850000,31940000,43514000,11922000,16902000,8479000,19724000,9337000,13548000,8497000,5692000,5989000,9614000,47748000,77550000,164823000,54793000,51828000,54204000,186878000,142314000,127085000,188803000,163244000,197648000,289781000,430172000,616217000,635269000,401260000,1699288000,1236006000,1135824000,1151805000,1219925000,1532473000,281918000,232947000,171687000],"currentAssets":[293275000,287528000,264699000,268309000,290919000,304194000,322212000,323043000,343223000,362226000,241312000,261923000,290968000,280890000,239215000,280440000,314640000,303850000,287001000,339330000,436555000,414373000,434919000,478686000,590464000,580666000,593811000,659163000,811375000,942716000,794538000,828901000,872886000,845231000,797418000,808431000,863920000,851894000,830276000,903485000,900111000,976898000,851237000,926848000,926869000,1071619000,1076662000,1051218000,1213203000,1230269000,1245801000,1353627000,1548013000,1676475000,1705128000,1714853000,3036344000,2571133000,2547302000,2613434000,2731239000,2847740000,1426674000,1500407000,1526648000],"totalAssets":[1328477000,1316665000,1307622000,1331105000,1352518000,1358068000,1362425000,1360604000,1376828000,1391016000,1283474000,1298242000,1328208000,1315355000,1276156000,1320264000,1379180000,1377125000,1433076000,1570624000,1708242000,1709459000,1846565000,2023863000,2245750000,2254025000,2449484000,2664820000,2891441000,2911096000,3072960000,3090443000,3122988000,3072424000,3009928000,3075688000,3132153000,3118718000,3126926000,3195743000,3184580000,3312893000,3222450000,3284832000,3282298000,3419940000,3445570000,3425932000,3581668000,3597278000,3709545000,3799695000,3994537000,4141282000,4288942000,4297092000,5656072000,5272724000,5313139000,5403738000,5541491000,5668510000,4302998000,4392708000,4432475000],"currentLiabilities":[198502000,187192000,176740000,174287000,191682000,194331000,303770000,312336000,321492000,326425000,216312000,196451000,219532000,225345000,208816000,222337000,237361000,217811000,227420000,239212000,310451000,476301000,326553000,344970000,432780000,434842000,457907000,466311000,602088000,587082000,639452000,574956000,692923000,558616000,601737000,559141000,601952000,613173000,622195000,607990000,634230000,683990000,647060000,683907000,743952000,768296000,834856000,894071000,977433000,876695000,905156000,812575000,891982000,907833000,1091334000,917876000,1539613000,1040855000,1313169000,1290191000,1339192000,1393649000,1128657000,1215121000,1260241000],"totalLiabilities":[1141942000,1114400000,1123205000,1140818000,1152176000,1148663000,1173018000,1166419000,1172484000,1177200000,1084036000,1093436000,1112871000,1083534000,1016230000,1057408000,1102758000,1088924000,1176133000,1310406000,1421008000,1396567000,1524133000,1708748000,1915341000,1900084000,2086460000,2304430000,2525350000,2527980000,2614053000,2642861000,2679766000,2603861000,2554762000,2623085000,2664444000,2637611000,2675810000,2731420000,2679015000,2753338000,2709460000,2719490000,2669796000,2739800000,2733784000,2622285000,2679988000,2578365000,2594157000,2565442000,2614829000,2616954000,2853344000,2695906000,4460878000,3987737000,3895528000,3904324000,3911272000,4032586000,5042721000,5036178000,4932605000],"totalDebt":[542988000,523025000,523063000,523101000,523139000,523179000,523219000,523260000,523301000,523344000,423386000,458430000,448475000,413520000,398566000,433613000,453661000,443709000,444759000,524696000,562111000,547524000,619628000,760036000,829818000,820063000,907254000,1002309000,1080578000,1127847000,1088018000,1211109000,1131313000,1194109000,1104403000,1138500000,1092152000,1027343000,1029920000,1082589000,970174000,962867000,940465000,909304000,778236000,793177000,723443000,723574000,723633000,598778000,598817000,598860000,598992000,599123000,599159000,599293000,1785102000,1785782000,1786348000,1786949000,1787669000,1788384000,2786009000,2637148000,2513112000],"equity":[186535000,202265000,182586000,190287000,200342000,209405000,189407000,194185000,204344000,213816000,199438000,204806000,215337000,231821000,259926000,262856000,276422000,288201000,256943000,260218000,287234000,312892000,322432000,315115000,330409000,353941000,363024000,360390000,366091000,383116000,458907000,447582000,443222000,468563000,455166000,452603000,467709000,481107000,451116000,464323000,505565000,559555000,512990000,565342000,612502000,680140000,711786000,803647000,901680000,1018913000,1115388000,1234253000,1379708000,1524328000,1435598000,1601186000,1195194000,1284987000,1417611000,1499414000,1630219000,1635924000,-739723000,-643470000,-500130000],"operatingCashFlow":[null,51844000,34003000,7353000,11207000,55027000,36063000,-18374000,34536000,48194000,18816000,-13786000,38835000,49924000,21401000,-7308000,19065000,38211000,41935000,-1795000,34763000,39515000,35807000,-15217000,76414000,66928000,33870000,116518000,62453000,23454000,105391000,-80746000,137988000,-31212000,142849000,5596000,82990000,115997000,85787000,32289000,196714000,147398000,118060000,81910000,189475000,168490000,81880000,130881000,112654000,150774000,160197000,184694000,198644000,261211000,166141000,194273000,242858000,270762000,168464000,198171000,208050000,316692000,208991000,205273000,215374000],"capex":[null,12515000,17158000,19502000,12685000,9205000,11764000,14396000,10421000,10724000,17730000,20383000,12757000,12057000,16235000,17814000,19220000,24323000,23007000,30842000,26298000,47282000,59465000,36785000,42840000,44974000,47987000,57178000,38027000,35346000,61648000,42048000,43231000,27825000,25131000,33969000,28266000,39166000,74627000,33093000,39793000,37831000,91317000,39202000,43104000,39312000,43068000,134502000,40829000,38747000,115182000,52700000,40193000,59367000,130044000,77040000,82360000,127933000,83682000,97866000,59517000,52611000,102321000,63112000,84242000],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14569000,14874000,15292000,16395000,17657000,19717000,21035000,22487000,24390000,27939000,31057000,33237000,34981000,42066000,43246000,48548000,47220000,46687000,46589000,46760000,45772000,45056000,45588000,43500000,43559000,42837000,48093000,44528000,43526000,44357000,47458000,45224000,43269000,42583000,42531000,43207000,43509000,43676000,44111000,45670000,46751000,47658000,48770000,27164000,53373000,54765000,55086000,31857000,56902000,58151000],"dilutedShares":[null,null,null,null,null,null,null,null,null,null,null,9276000,9290000,9290000,9289000,9296000,9311000,9311000,9310000,9317000,9332000,9332000,9331000,9298000,9353000,9353000,9352000,9319000,9374000,9374000,9369000,9340000,9354000,9405000,9200000,9360000,9421000,9413000,9441000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[387543000,361702000,339197000,340450000,394473000,380894000,357892000,358552000,402144000,392417000,372634000,368063000,402080000,404264000,393277000,376466000,428209000,429230000,426497000,436351000,576367000,591121000,604475000,613055000,785648000,809227000,817299000,842643000,1120636000,1125054000,1117160000,1083754000,1200324000,1159629000,1123755000,1082758000,1206445000,1217183000,1139409000,1140200000,1144097000,1224640000,1185042000,1175673000,1312225000,1320401000,1315244000,1273373000,1447922000,1438659000,1399956000,1365588000,1505162000,1496168000,1452489000,1376220000,1536803000,1538597000,1527746000,1390157000,1583435000,1641683000,1662124000,1609144000,1781081000],"freeCashFlow":[null,39329000,16845000,-12149000,-1478000,45822000,24299000,-32770000,24115000,37470000,1086000,-34169000,26078000,37867000,5166000,-25122000,-155000,13888000,18928000,-32637000,8465000,-7767000,-23658000,-52002000,33574000,21954000,-14117000,59340000,24426000,-11892000,43743000,-122794000,94757000,-59037000,117718000,-28373000,54724000,76831000,11160000,-804000,156921000,109567000,26743000,42708000,146371000,129178000,38812000,-3621000,71825000,112027000,45015000,131994000,158451000,201844000,36097000,117233000,160498000,142829000,84782000,100305000,148533000,264081000,106670000,142161000,131132000],"capexOutflow":[null,-12515000,-17158000,-19502000,-12685000,-9205000,-11764000,-14396000,-10421000,-10724000,-17730000,-20383000,-12757000,-12057000,-16235000,-17814000,-19220000,-24323000,-23007000,-30842000,-26298000,-47282000,-59465000,-36785000,-42840000,-44974000,-47987000,-57178000,-38027000,-35346000,-61648000,-42048000,-43231000,-27825000,-25131000,-33969000,-28266000,-39166000,-74627000,-33093000,-39793000,-37831000,-91317000,-39202000,-43104000,-39312000,-43068000,-134502000,-40829000,-38747000,-115182000,-52700000,-40193000,-59367000,-130044000,-77040000,-82360000,-127933000,-83682000,-97866000,-59517000,-52611000,-102321000,-63112000,-84242000],"grossMargin":[40.254839335730935,43.78673829686062,43.17109510802086,41.47635479897339,39.1524570044905,40.09185478664952,40.7105635106032,41.25137531980328,40.26371452519545,40.7111979135654,39.92086889061287,40.07263701567719,39.70240967506568,40.53546438830375,40.197597486413905,40.23166281505577,40.376692428064324,40.40893557888113,40.49673428074746,40.677723037685354,38.608030480751864,38.54778395813874,38.85747665059479,38.9952290808626,38.042966072652504,38.53700938013823,38.61008127762726,37.769897841983315,34.97927235981252,34.73646947970649,34.30688152608645,33.58897851810319,33.172705313019726,34.27779803377482,33.490824594328025,35.29819242151685,34.21473094446787,34.005833069111716,35.047402389755625,34.5513848430676,34.981726918266155,35.56218968388028,36.12244913920057,35.33492353863467,34.53665725574041,35.52220618183215,35.14357084841825,36.14292082218352,34.51942214685795,38.13773763669041,38.060395665042165,39.71044296347387,38.62230508755302,38.63228118204094,39.33141053468027,40.245572766466495,39.907168545995056,39.534177742839475,39.95854554407542,39.69070435835459,40.01554282117294,39.639319033827476,39.608726201816786,39.372534749072386,37.92659397199404],"operatingMargin":[7.144414547597883,8.514179338533605,4.283303609725263,5.332995948602588,6.720376076217861,6.150919779824471,4.014117937343607,4.940016172435277,6.628619457478993,6.535113312929464,3.637445047840703,4.038054913166698,6.270470116252777,6.951093761508434,0.2688056155014619,3.1180034072602436,6.804317119830762,6.215313890175582,3.209210281455526,3.729043161324911,6.233456920070997,4.473938520311696,2.459352348495117,1.9827134122943901,6.513213007387099,4.68783126115982,2.8828604021103663,1.7432511692609434,4.195105379874531,3.2511945137827847,0.042053273444699946,-1.7841629592479786,1.6130288204209333,3.687938785730956,1.1276022351441308,1.8273443393489235,5.277236685800517,4.2364100268365235,3.3538346442466977,2.7979891238093777,6.772896354754463,7.816729444991434,7.319903928949342,7.4168981231745,8.433618080143132,9.40222253937062,6.210695131491031,9.32703769266811,9.233426215275058,11.66224259159309,10.989289767579374,13.110746594962466,13.43833101760262,12.628852132761203,10.942477908662159,13.5337070392165,14.42918845419927,12.859555563610497,12.525028700339824,12.014098939414941,14.663498460538534,13.061048542167445,12.714665467939474,12.86230118245402,13.220442209684178],"netMargin":[2.88551158349726,3.928784613672464,1.0782332889360453,1.6441944337080714,2.6250138924030426,2.406753100838224,0.48972936150126456,1.2102814268860107,2.495280861309564,2.400590680115754,0.4722006723558314,1.2676280338207957,2.6176106522696916,3.721597186418207,-1.1627110821454745,0.6302402067002588,2.9997410076326574,2.6507835237154667,0.6785615403120022,0.4906751858233702,4.381770766395037,4.129404045856052,0.6924139444519748,-1.6053887083983525,1.862481913030234,2.7257051593115893,2.542064736917154,-0.5889740238084966,0.5473338598590796,1.5023933657307509,6.972074836931721,-1.3322288559737103,-0.3223762564518284,2.08997593919768,-2.373454891951317,-0.6193603841466954,1.2067594230480845,1.0232654014975269,-0.8626327347493403,1.2499349969011637,3.2242924019018675,3.9055043192089625,5.191309183137982,4.202284194204544,3.361975485072075,4.729551704642137,1.362509350449499,6.650013742934494,6.241290358979825,7.292263425578829,7.5308606652488095,7.5161518971877825,7.034549628716287,5.3779195388068874,4.64978822236774,10.413313177844543,9.622354384298388,6.548515789068288,10.246121517668245,6.5577536888195205,10.098899553170838,7.537611534504006,7.207592312321648,6.040934266473454,7.738230966371405],"currentRatio":[1.4774410333397145,1.5360058122141973,1.497674550186715,1.5394665121322875,1.5177168435220834,1.5653395495314695,1.0607104058992,1.034280390348855,1.067594216963408,1.109676035842843,1.1155738008062428,1.333273946174873,1.3254013082375236,1.2464887173001398,1.1455779250632137,1.2613285238174483,1.3255758106849904,1.395016780603367,1.261986632662035,1.4185325150912163,1.4061961468959674,0.8699813773223235,1.3318481226630898,1.3876163144621272,1.3643514025601922,1.335349391273152,1.2967938904624738,1.413569484743015,1.3476020116660687,1.6057654637682641,1.2425295409194121,1.4416772761741767,1.2597157259897565,1.5130805419107223,1.325193564630395,1.445844608068448,1.4351974908298335,1.3893207952731121,1.3344305241925762,1.4860195068997846,1.4192185800104062,1.4282343309112706,1.31554569900782,1.355225198747783,1.2458720455083123,1.3947996605474973,1.2896379734948302,1.1757656830385954,1.2412134642476773,1.4033033152920913,1.3763384433180579,1.6658486908900716,1.735475603767789,1.8466777479999075,1.5624254352929534,1.8682839512090959,1.9721475461690698,2.4702124695562784,1.939812773527246,2.0256179123866156,2.0394678283621768,2.0433696002365016,1.2640456755240963,1.2347799108072366,1.2113936937458787],"netDebt":[528687000,492601000,477191000,492719000,496970000,454630000,432461000,465611000,444973000,410683000,412987000,446540000,422750000,388237000,386805000,414839000,430787000,420642000,435664000,503533000,518310000,507033000,564130000,727436000,780495000,765846000,885404000,970369000,1037064000,1115925000,1071116000,1202630000,1111589000,1184772000,1090855000,1130003000,1086460000,1021354000,1020306000,1034841000,892624000,798044000,885672000,857476000,724032000,606299000,581129000,596489000,534830000,435534000,401169000,309079000,168820000,-17094000,-36110000,198033000,85814000,549776000,650524000,635144000,567744000,255911000,2504091000,2404201000,2341425000],"ebit":[29818000,33662000,15179000,19179000,28420000,24964000,14967000,18633000,28549000,27438000,14066000,15488000,26899000,30200000,1060000,12116000,31264000,28446000,13064000,11813000,53201000,46344000,16679000,-4750000,37770000,47126000,48891000,1362000,21764000,41356000,40393000,-14487000,9861000,56270000,-14425000,4303000,36033000,33135000,6744000,30523000,66984000,82450000,97818000,82129000,73820000,102049000,30600000,134264000,141094000,165184000,159337000,162131000,166105000,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,9.94754201191813,4.7534257398920925,-3.37820364876025,-0.34949739059289225,11.290155670209778,6.516940720218635,-8.688044328379972,5.599115843535883,8.924509652141811,0.2808378588052754,-8.908593642044996,6.079085456397633,8.715796935994696,1.310046990264672,-6.465044700989752,-0.03373429994798389,3.034461059789021,4.295589576931631,-7.200614226491606,1.377132603309348,-1.2551591290323623,-3.8175551381600608,-8.31425392033972,3.9950784403320387,2.5857804454034494,-1.677479918247065,6.919366179528051,2.1060455042403716,-1.0317892068185543,3.9139071070032125,-11.532584430062446,7.766948114062014,-4.903270923637475,10.357294000990699,-2.57255338594557,4.2965974409162895,6.04478733372724,0.9466058328222849,-0.0685409724122586,12.786757006718464,8.247521234730716,2.091524021282037,3.363213338194773,10.213692688366226,8.863398086497346,2.767661742274871,-0.25784023731840455,4.502527872418451,6.878776658813243,2.8621021811488463,8.398477515871935,9.112496204348666,11.787006519398188,2.213241804193369,7.365612273235043,8.936697879609765,8.089306386535965,4.854408400825654,6.3485101365399625,8.004930157007285,13.984992985817529,5.601703985102733,7.6982435391743405,6.389140624238704],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26685000,46138000,43738000,29459000,29470000,72918000,67379000,39166000,19640000,65709000,78183000,82128000,36343000,63830000,84602000,88941000,32733000,56548000,102859000,32335000,50075000,81089000,78723000,50244000,74082000,109821000,130543000,142346000,125655000,118177000,149507000,75824000,177533000,183677000,207715000,202544000,205640000,209781000,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[74.43055256654006,72.11253429662618,74.12509618804816,73.32629648942792,72.3086024373826,71.41556463149618,73.42126164355497,72.93381374181993,71.91707494726137,70.99462803190623,67.97843371482152,69.12019251065985,67.56054425048056,64.07775114241929,60.52708309288496,62.2587652860357,62.1382774287307,60.62343730786572,63.38288903266629,66.84757820602002,66.18170472540605,63.634799910740846,65.773729911046,70.69109362312828,71.52203835973478,69.85180629708246,71.42168879568095,73.55322048376054,74.69421132270064,74.64425005774463,70.33424374161643,73.01595052966465,71.85060986259435,71.81867500024057,70.8146289135011,71.55413571591531,70.01598219328517,68.10587026417846,69.54051083160707,69.98387755735297,65.74157083332486,63.24573607055074,64.70547763776656,61.66252782023618,55.958491103284736,53.83613981240969,50.406102440795166,47.3784737114013,44.522685784215106,37.01436182806234,34.932636411631044,32.66901713096792,30.271996765553137,28.2145903060631,29.446218885105203,27.23466118058841,59.896802196828766,58.15422781720149,55.75439635775614,54.374668896893006,52.3033229877632,52.22614320908049,136.14954116873204,132.27552292797532,124.8452296145718],"returnOnAssets":[null,null,null,2.8029344041228903,2.7130225904934546,2.288303168951817,2.142883627142144,2.0254789800829136,1.9716078503788086,1.9800777277085748,2.057296971653113,2.069619677108039,2.0699169992562023,2.5189451113686925,2.162421912542047,1.9294972018395224,2.0548218430457696,1.766326955074875,2.31460428638079,2.1535943281095635,2.8684125461307204,3.7388258346443832,3.5980767407164382,2.6004823497761986,1.793377427167278,1.667421894474659,2.334517134231942,2.351875782602492,1.7843214316929232,1.5490827804421232,3.496097017914532,3.037254770112156,2.564499472851039,2.840067385084365,-0.6552808468608989,-0.4079057029440341,0.2150870779731424,-0.1754442072238046,0.3707111168034957,1.0481818264443952,1.8068517380740963,2.9835448692403816,5.433384319970971,6.5177549831612165,6.797870626289843,7.035701019169791,5.686245692124499,6.842946645121181,8.187365729958453,9.428807826691433,12.023789974025574,12.591156449121993,12.609268096626213,11.65550179878427,10.211306213287589,11.263455491666015,10.496373855784645,11.260094799174762,13.187245556458022,11.77208548134541,10.458882883713178,11.192156204684043,11.867177017132763,11.810956749008774,11.027930113256854],"returnOnEquity":[null,null,null,19.607224876108194,18.800807491786795,14.867733864503121,15.380934587478798,14.180486485361744,13.297223032178035,12.861838141302062,13.998894160912446,13.79178978974463,13.341561805275912,15.297652573731535,12.049268118529097,10.803529044480843,11.312858534363377,9.145382310748392,12.1322811002401,11.902331218909753,15.711710688788907,19.198693047498473,20.367464940668825,16.246938729396714,11.4807421115434,9.91072727354525,14.631427837818912,16.324379538271366,13.160660445082556,10.8556054687765,23.489806321941867,21.63466060705074,19.058139434310334,19.95305743126225,-4.36070204458506,-2.794092325466432,1.4769505044838742,-1.1437657291480199,2.510256189574547,7.169171776130244,11.726810743942611,18.439224263017195,35.782994815922734,41.021885758960444,39.31875281177246,38.21117290946564,30.957497534242997,33.5440240936925,37.114296696169944,38.94169281358498,47.08451411852402,44.64350556945876,41.87380664753212,35.46529801933831,32.01703184572553,32.16355562577788,39.33990497502429,37.732543342416214,44.37985440253413,36.831258466103336,41.450223383271755,41.92390661680551,168.34108289274926,135.1787032796538,97.33056422989694],"revenueGrowth":[null,null,null,null,1.3254712347344322,2.654262907093208,5.2156466577871985,4.881697527173845,1.844438191220954,3.448743156473455,3.712127104347762,1.6877659503957032,-0.39796328243086876,3.479534601231382,1.9749159555210838,1.3116899708252694,7.108506477007026,5.342675112322315,11.741480003144522,16.642819276240274,33.780004483397285,35.20612835280854,40.640616560532685,37.992688410225625,36.71827592433823,37.20422878899041,35.797687973200624,37.11484101199765,38.008815017896595,35.75064662178398,32.80455344835782,24.156447172493255,5.190445971905588,4.465880764662344,1.6947469198214105,3.583446739490803,4.398021972077126,5.564299317377519,3.7285836080632073,6.356717489699992,-3.6465019286952005,4.520353194144278,8.45566686938961,8.255265677255563,16.77546314215521,9.706402184745922,9.674520602798143,10.591822543798246,11.313277779561037,11.74373830134099,12.155120837400935,11.911777481240549,9.002987058170842,5.147953228223945,3.6979390193890405,1.271536393148054,3.2844461109526435,3.1081014793030715,7.084127346169966,-0.7318930452254513,3.31725450083884,6.947291991853444,9.032204501014895,16.87942292830844,10.611640193390626]}},"filings":[{"accn":"0001564590-19-005000","filed":"2019-02-27","form":"10-K"},{"accn":"0001564590-20-006432","filed":"2020-02-25","form":"10-K"},{"accn":"0000317540-21-000006","filed":"2021-02-26","form":"10-K"},{"accn":"0000317540-22-000009","filed":"2022-02-22","form":"10-K"},{"accn":"0000317540-21-000011","filed":"2021-05-11","form":"10-Q"},{"accn":"0000317540-21-000020","filed":"2021-08-10","form":"10-Q"},{"accn":"0000317540-21-000026","filed":"2021-11-09","form":"10-Q"},{"accn":"0000317540-23-000009","filed":"2023-02-22","form":"10-K"},{"accn":"0000317540-22-000024","filed":"2022-05-03","form":"10-Q"},{"accn":"0000317540-22-000032","filed":"2022-08-02","form":"10-Q"},{"accn":"0000317540-22-000039","filed":"2022-11-01","form":"10-Q"},{"accn":"0000317540-24-000009","filed":"2024-02-21","form":"10-K"},{"accn":"0000317540-23-000033","filed":"2023-05-03","form":"10-Q"},{"accn":"0000317540-23-000041","filed":"2023-08-02","form":"10-Q"},{"accn":"0000317540-23-000049","filed":"2023-11-01","form":"10-Q"},{"accn":"0000317540-25-000025","filed":"2025-02-20","form":"10-K"},{"accn":"0000317540-24-000032","filed":"2024-05-06","form":"10-Q"},{"accn":"0000317540-24-000046","filed":"2024-07-31","form":"10-Q"},{"accn":"0000317540-24-000061","filed":"2024-10-30","form":"10-Q"},{"accn":"0001628280-26-009057","filed":"2026-02-18","form":"10-K"},{"accn":"0000317540-25-000053","filed":"2025-04-30","form":"10-Q"},{"accn":"0000317540-25-000070","filed":"2025-07-24","form":"10-Q"},{"accn":"0001628280-25-047124","filed":"2025-10-29","form":"10-Q"},{"accn":"0001628280-26-031302","filed":"2026-05-06","form":"10-Q"},{"accn":"0001628280-26-053370","filed":"2026-08-05","form":"10-Q"},{"accn":"0001193125-12-227828","filed":"2012-05-11","form":"10-Q"},{"accn":"0000950123-11-076722","filed":"2011-08-12","form":"10-Q"},{"accn":"0001193125-12-462501","filed":"2012-11-09","form":"10-Q"},{"accn":"0001193125-14-100068","filed":"2014-03-14","form":"10-K"},{"accn":"0001193125-12-119442","filed":"2012-03-16","form":"10-K"},{"accn":"0000950123-11-098350","filed":"2011-11-14","form":"10-Q"},{"accn":"0001193125-13-107520","filed":"2013-03-14","form":"10-K"},{"accn":"0001193125-13-213688","filed":"2013-05-10","form":"10-Q"},{"accn":"0001193125-13-329002","filed":"2013-08-09","form":"10-Q"},{"accn":"0001193125-13-434931","filed":"2013-11-08","form":"10-Q"},{"accn":"0001193125-15-091165","filed":"2015-03-13","form":"10-K"},{"accn":"0001564590-16-015048","filed":"2016-03-18","form":"10-K"},{"accn":"0001564590-17-004316","filed":"2017-03-14","form":"10-K"},{"accn":"0001564590-18-003845","filed":"2018-02-28","form":"10-K"},{"accn":"0001564590-19-017342","filed":"2019-05-08","form":"10-Q"},{"accn":"0001564590-19-029394","filed":"2019-08-06","form":"10-Q"},{"accn":"0001564590-19-040437","filed":"2019-11-05","form":"10-Q"},{"accn":"0001564590-18-020566","filed":"2018-08-08","form":"10-Q"},{"accn":"0001564590-18-028632","filed":"2018-11-08","form":"10-Q"},{"accn":"0000317540-20-000009","filed":"2020-05-05","form":"10-Q"},{"accn":"0000317540-20-000020","filed":"2020-08-04","form":"10-Q"},{"accn":"0000317540-20-000028","filed":"2020-11-03","form":"10-Q"},{"accn":"0001193125-14-192369","filed":"2014-05-09","form":"10-Q"},{"accn":"0001193125-14-303056","filed":"2014-08-08","form":"10-Q"},{"accn":"0001193125-14-403014","filed":"2014-11-07","form":"10-Q"},{"accn":"0001193125-15-179364","filed":"2015-05-08","form":"10-Q"},{"accn":"0001564590-15-006655","filed":"2015-08-07","form":"10-Q"},{"accn":"0001564590-15-009923","filed":"2015-11-06","form":"10-Q"},{"accn":"0001564590-16-019390","filed":"2016-05-13","form":"10-Q"},{"accn":"0001564590-16-024197","filed":"2016-08-12","form":"10-Q"},{"accn":"0001564590-16-028950","filed":"2016-11-10","form":"10-Q"},{"accn":"0001564590-17-010528","filed":"2017-05-11","form":"10-Q"},{"accn":"0001564590-17-016586","filed":"2017-08-08","form":"10-Q"},{"accn":"0001564590-17-022325","filed":"2017-11-07","form":"10-Q"},{"accn":"0001564590-18-012526","filed":"2018-05-09","form":"10-Q"},{"accn":"0001193125-12-349341","filed":"2012-08-10","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":3130145000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":3130145000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-03","end":"2017-04-02","value":857593000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":857593000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":1159804000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1159804000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":1152561000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1152561000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-09-29","end":"2017-12-31","value":1117630000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1117630000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":4287588000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":4287588000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-02","end":"2018-04-01","value":1064757000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1064757000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":1220003000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1220003000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":1204033000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1204033000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-30","value":1136571000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1136571000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":4625364000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":4625364000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":1102912000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1102912000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1273659000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1273659000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":1271029000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1271029000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-09-30","end":"2019-12-29","value":1178949000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":1178949000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":4826549000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":4826549000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":1173021000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":1173021000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":1227215000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1227215000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":1328484000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1328484000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-09-28","end":"2020-12-31","value":1278637000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":1278637000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":5007357000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":5007357000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":1269857000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":1269857000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":1433086000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1433086000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":1457432000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":1457432000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5562714000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":4160375000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1402339000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1402339000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":5562714000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":1404358000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1404358000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":1595215000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1595215000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":1628589000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1628589000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6200957000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4628162000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1572795000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1572795000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":6200957000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1571642000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1571642000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1738832000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1738832000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":1712428000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1712428000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6653858000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":5022902000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":1630956000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1630956000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":6653858000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":1591626000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1591626000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":1795943000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1795943000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":1765652000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1765652000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6899716000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":5153221000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":1746495000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":1746495000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":6899716000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":1579977000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1579977000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":1855519000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1855519000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":1888317000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1888317000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7228055000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":5323813000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":1904242000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":1904242000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":7228055000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":1846668000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1846668000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":2052420000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":2052420000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":359629000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":422893000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":405858000},"#53":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":1561239000},"#54":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":1188380000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":372859000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":1561239000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":1442986000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":417361000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":395364000},"#55":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1514599000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":1160223000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":354376000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1514599000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":377185000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":430693000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":419855000},"#57":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":1614433000},"#58":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":1227733000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":386700000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":1614433000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":383551000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":428979000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":434464000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2013-09-30","end":"2013-12-29","value":394337000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":1641331000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-30","value":388582000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-29","value":459473000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":457676000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-09-29","end":"2014-12-28","value":440638000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1746369000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":453253000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":614683000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":618806000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2015-09-28","end":"2016-01-03","value":619716000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":2306458000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":625456000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":840384000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":849028000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2016-10-03","end":"2017-01-01","value":841560000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":707116000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":815295000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":791317000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":3069652000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2313728000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":755924000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":3069652000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1940706000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":754113000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":752202000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":2782721000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":2039996000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":742725000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":2782721000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":713604000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":837880000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":838805000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":3156047000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":2390289000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":765758000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":3156047000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":767726000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":797914000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":856046000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":3238448000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":2421686000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":816762000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":3238448000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":821154000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":938146000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":939720000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3608527000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":2699020000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":909507000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3608527000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":896782000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":1044556000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":1007482000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3923003000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2948820000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":974183000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3923003000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":947536000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1067255000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":1050878000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4055147000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":3065669000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":989478000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4055147000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":951067000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":1079233000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":1067616000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4146537000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":3097916000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1048621000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4146537000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":952873000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":1113023000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":1139801000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4355693000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":3205697000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":1149996000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4355693000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":1119588000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":1274007000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":822992000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":249353000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":222247000},"#77":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":873783000},"#78":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":672395000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":201388000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":873783000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":210468000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":257320000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":243142000},"#79":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":931996000},"#80":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":710930000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":221066000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":931996000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":221591000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":257280000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":248927000},"#81":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":960124000},"#82":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":727798000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":232326000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":960124000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":229852000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":258664000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":258352000},"#83":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":982691000},"#84":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":746868000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":235823000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":982691000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":232249000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":273953000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":272734000},"#85":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1041130000},"#86":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":778936000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":262194000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1041130000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":268880000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":377366000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":380270000},"#87":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":1405426000},"#88":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":1026516000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":378910000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":1405426000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":381558000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":520677000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":521838000},"#89":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1940706000},"#90":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":1424073000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":516633000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":533681000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":619994000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":168008000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":173117000},"#91":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":640816000},"#92":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":487828000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":152988000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":640816000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":149161000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":165573000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":162716000},"#93":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":629243000},"#94":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":477450000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":151793000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":629243000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":155594000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":173413000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":170928000},"#95":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":654309000},"#96":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":499935000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":154374000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":654309000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":153699000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":170315000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":176112000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-09-30","end":"2013-12-29","value":158514000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":658640000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-30","value":156333000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-29","value":185520000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":184942000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-09-29","end":"2014-12-28","value":178444000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":705239000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":184373000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":237317000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":238536000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2015-09-28","end":"2016-01-03","value":240806000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":901032000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":243898000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":319707000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":327190000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2016-10-03","end":"2017-01-01","value":324927000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1189439000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-03","end":"2017-04-02","value":323912000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":405691000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":400359000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2017-09-30","end":"2017-12-31","value":383424000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":1504867000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-02","end":"2018-04-01","value":357641000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":404708000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":412716000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-30","value":380647000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":1555712000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":389308000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":435779000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":432224000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-09-30","end":"2019-12-29","value":413191000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":1670502000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":405295000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":429301000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":472438000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-09-28","end":"2020-12-31","value":461875000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":1768909000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":448703000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":494940000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":517712000},"#97":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1954187000},"#98":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":1461355000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":492832000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1954187000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":507576000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":550659000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":621107000},"#99":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2277954000},"#100":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1679342000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":598612000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2277954000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":624106000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":671577000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":661550000},"#101":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2598711000},"#102":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":1957233000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":641478000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2598711000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":640559000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":716710000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":698036000},"#103":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2753179000},"#104":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":2055305000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":697874000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2753179000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":627104000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":742496000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":748516000},"#105":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2872362000},"#106":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":2118116000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":754246000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2872362000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":727080000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":778413000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":525491000},"#108":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":560000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":526051000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":138190000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":138190000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":139455000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":367000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2010-01-04","end":"2010-07-04","value":245000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":122000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":139577000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":544498000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":406689000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":137809000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":489000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":122000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#118"}],"rule":"component-sum","value":137931000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":544987000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":129982000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":123000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":130105000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":137153000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2011-01-03","end":"2011-07-03","value":226000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":103000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#123"}],"rule":"component-sum","value":137256000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":137752000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":329000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":103000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#126"}],"rule":"component-sum","value":137855000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":541713000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":404887000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":136826000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":432000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":103000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#131"}],"rule":"component-sum","value":136929000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#130"}],"rule":"component-sum","value":542145000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":136961000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":104000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":137065000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":144864000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2012-01-02","end":"2012-07-01","value":208000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":104000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#136"}],"rule":"component-sum","value":144968000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":143490000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":312000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":104000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#139"}],"rule":"component-sum","value":143594000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":565623000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":425315000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":140308000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":416000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":104000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#144"}],"rule":"component-sum","value":140412000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#143"}],"rule":"component-sum","value":566039000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":138211000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":84000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":138295000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":143416000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2012-12-31","end":"2013-06-30","value":166000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":82000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#149"}],"rule":"component-sum","value":143498000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":145912000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":250000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":84000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#152"}],"rule":"component-sum","value":145996000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":584993000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":427539000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":157454000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":333000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":83000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#157"}],"rule":"component-sum","value":157537000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#156"}],"rule":"component-sum","value":585326000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":144217000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":83000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":144300000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":154256000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2013-12-30","end":"2014-06-29","value":198000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":115000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#162"}],"rule":"component-sum","value":154371000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":156496000},"#164":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":377000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":179000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#165"}],"rule":"component-sum","value":156675000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":619272000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":454969000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":164303000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":733000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":356000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#170"}],"rule":"component-sum","value":164659000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#169"}],"rule":"component-sum","value":620005000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":167471000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":592000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":168063000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":199001000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2014-12-29","end":"2015-06-28","value":1380000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":788000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#175"}],"rule":"component-sum","value":199789000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":210851000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":2110000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":730000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#178"}],"rule":"component-sum","value":211581000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":802888000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":577323000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":225565000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":2800000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":690000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#183"}],"rule":"component-sum","value":226255000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"}],"rule":"component-sum","value":805688000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":231497000},"#185":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":1027000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":232524000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":264971000},"#187":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2016-01-04","end":"2016-07-03","value":2427000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":1400000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#188"}],"rule":"component-sum","value":266371000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":287389000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":3487000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":1060000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#191"}],"rule":"component-sum","value":288449000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1058240000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":783857000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":274383000},"#195":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":5010000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":1523000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#196"}],"rule":"component-sum","value":275906000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#195"}],"rule":"component-sum","value":1063250000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":317071000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":1994000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":319065000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":366523000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2017-01-02","end":"2017-07-02","value":7289000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":5295000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#201"}],"rule":"component-sum","value":371818000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":372852000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":372852000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":1403320000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":1056446000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":346874000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":346874000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":1403320000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":376638000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":376638000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":385029000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":385029000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":368312000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":368312000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":1497810000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1129979000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":367831000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":367831000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":1497810000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":369154000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":369154000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":368565000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":368565000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":378378000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":378378000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":1489748000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":1116097000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":373651000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":373651000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":1489748000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":372474000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":372474000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":346183000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":346183000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":368594000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":368594000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":1455531000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":1087251000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":368280000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":368280000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":1455531000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":354519000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":354519000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":374079000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":374079000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":380681000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":380681000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1515016000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":1109279000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":405737000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":405737000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":1515016000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":376591000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":376591000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":403366000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":403366000},"#232":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":431177000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":431177000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1636907000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1211134000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":425773000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":425773000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":1636907000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":418052000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":418052000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":437907000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":437907000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":445290000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":445290000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1764260000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":1301249000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":463011000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":463011000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":1764260000},"#242":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":425153000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":425153000},"#243":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":457570000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":457570000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":470981000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":470981000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1832829000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":1353704000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":479125000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":479125000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":1832829000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":437284000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":437284000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":470412000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":470412000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":501882000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":501882000},"#251":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1921706000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":1409578000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":512128000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":512128000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":1921706000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":489556000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":489556000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":507074000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":507074000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":94503000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":29818000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":33662000},"#256":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":96318000},"#257":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":81139000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":15179000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":96318000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":19179000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":28420000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":24964000},"#258":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":87530000},"#259":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":72563000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":14967000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":87530000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":18633000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":28549000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":27438000},"#260":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":88686000},"#261":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":74620000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":14066000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":88686000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":15488000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":26899000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":30200000},"#262":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":73647000},"#263":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":72587000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":1060000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":73647000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":12116000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":31264000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":28446000},"#264":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":85967000},"#265":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":71826000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":14141000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":85967000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":16902000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":38316000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":27685000},"#266":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":98144000},"#267":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":82903000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":15241000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":98144000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":12401000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":54736000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":39801000},"#268":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":131199000},"#269":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":106938000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":24261000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":131199000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-03","end":"2017-04-02","value":14950000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":48655000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":37472000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-09-29","end":"2017-12-31","value":470000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":101547000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-02","end":"2018-04-01","value":-18997000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":19679000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":44404000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-30","value":12816000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":57902000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":20154000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":67214000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":53846000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-09-30","end":"2019-12-29","value":39540000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":180754000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":32821000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":83118000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":103844000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-09-28","end":"2020-12-31","value":93595000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":313378000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":94184000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":120861000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":137031000},"#270":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":439171000},"#271":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":352076000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":87095000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":439171000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":130985000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":147293000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":189930000},"#272":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":641047000},"#273":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":468208000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":172839000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":641047000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":206054000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":233670000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":216260000},"#274":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":834451000},"#275":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":655984000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":178467000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":834451000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":215406000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":259140000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":227055000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":920350000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":701601000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":218749000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":920350000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":189820000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":272084000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":246634000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":950656000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":708538000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":242118000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":950656000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":237524000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":271339000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":61191000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":15877000},"#280":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":51551000},"#281":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":45665000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":5886000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":51551000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":9562000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":19470000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":18405000},"#282":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":53348000},"#283":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":47437000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":5911000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":53348000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":8109000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":19490000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":22839000},"#284":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":44244000},"#285":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":50438000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":-6194000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":44244000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":4893000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":23921000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":21113000},"#286":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":55618000},"#287":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":49927000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":5691000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":55618000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":4466000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":46483000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":39658000},"#288":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":99122000},"#289":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":90607000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":8515000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":99122000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":-14111000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":27962000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":38674000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":92712000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":52525000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":40187000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":92712000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":-8108000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":11324000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":30659000},"#292":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":63006000},"#293":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":33875000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":29131000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":63006000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":-26533000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":-2883000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":43443000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":-13287000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":14027000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":-27314000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":-13287000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":-8583000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":24038000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":22170000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":34225000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":37625000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":-3400000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":34225000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":20962000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":57800000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":73417000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":241040000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":152179000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":88861000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":241040000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":73383000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":65455000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":93952000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":255149000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":232790000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":22359000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":255149000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":126565000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":133948000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":159101000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":575087000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":419614000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":155473000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":575087000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":159202000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":164752000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":120984000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":557481000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":444938000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":112543000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":557481000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":222835000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":232225000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":155563000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":856654000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":610623000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":246031000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":856654000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":139473000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":252992000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":192230000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":772918000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":584695000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":188223000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":772918000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":151219000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":215120000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":57124000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":21016000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":24821000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":61191000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":54686000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":6505000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":10410000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":19378000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":7347000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":6718000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":6686000},"#312":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":28915000},"#313":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":20751000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":8164000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":28915000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":37379000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":8802000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":8841000},"#314":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":35127000},"#315":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":26453000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":8674000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":35127000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":8769000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":9042000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":9087000},"#316":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":35979000},"#317":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":26898000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":9081000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":35979000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":9071000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":9079000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":9033000},"#318":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":35338000},"#319":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":27183000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":8155000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":35338000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":7379000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7409000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":7361000},"#320":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":29403000},"#321":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":22149000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":7254000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":29403000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":7223000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":7343000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":7333000},"#322":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":29272000},"#323":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":21899000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":7373000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":29272000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":9361000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":9808000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":8452000},"#324":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":36325000},"#325":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":27621000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":8704000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":36325000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":9470000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":10440000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":10697000},"#326":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":41869000},"#327":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":30607000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":11262000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":41869000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":12046000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":12744000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":12827000},"#328":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":50506000},"#329":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":37617000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":12889000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":50506000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":12886000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11995000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":10965000},"#330":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":45990000},"#331":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":35846000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":10144000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":45990000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":9561000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":9184000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":9033000},"#332":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":36735000},"#333":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":27778000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":8957000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":36735000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":8746000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":8365000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":8097000},"#334":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":33449000},"#335":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":25208000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":8241000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":33449000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":7699000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":7146000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":6083000},"#336":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24792000},"#337":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":20928000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":3864000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24792000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2929000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1353000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":-1516000},"#338":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-918000},"#339":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":2766000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":-3684000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-918000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":-2716000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":38136000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":12043000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":15533000},"#340":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":36057000},"#341":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":32236000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":3821000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":36057000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":5913000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":11101000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":9768000},"#342":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":28608000},"#343":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":26782000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":1826000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":28608000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":4565000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-04-02","end":"2012-07-01","value":10747000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-07-02","end":"2012-09-30","value":10079000},"#344":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":27217000},"#345":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":25391000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":1826000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":27217000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":4862000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":11229000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-29","value":16169000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-09-30","end":"2013-12-29","value":-4585000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":27675000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-30","value":2449000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-29","value":13783000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":12132000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-09-29","end":"2014-12-28","value":2990000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":31354000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":2224000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":26934000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":25553000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2015-09-28","end":"2016-01-03","value":4291000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":59002000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":-10041000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":15652000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":23142000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2016-10-03","end":"2017-01-01","value":21393000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":50146000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-03","end":"2017-04-02","value":-5051000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":6348000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":17316000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2017-09-30","end":"2017-12-31","value":77922000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":96535000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-02","end":"2018-04-01","value":-14185000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":-3933000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":25164000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-30","value":-26976000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":-19930000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":-6831000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":15370000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":13006000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-09-30","end":"2019-12-29","value":-10170000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":11375000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":14662000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":39569000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":51884000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-09-28","end":"2020-12-31","value":66378000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":172493000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":53363000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":48180000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":68930000},"#346":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":189580000},"#347":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":170473000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":19107000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":189580000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":93390000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":99562000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":118761000},"#348":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":430158000},"#349":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":311713000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":118445000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":430158000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":118127000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":122319000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":92093000},"#350":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":408375000},"#351":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":332539000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":75836000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":408375000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":165741000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":172812000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":115624000},"#352":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":633125000},"#353":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":454177000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":178948000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":633125000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":103611000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":187387000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":142334000},"#354":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":570582000},"#355":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":433332000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":137250000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":570582000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":111556000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":158821000},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-01-03","end":"2012-01-01","value":3.09},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-02","end":"2012-12-30","value":2.94},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-12-31","end":"2013-03-31","value":0.52},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.21},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-29","value":1.74},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-09-30","end":"2013-12-29","value":-0.5},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2012-12-31","end":"2013-12-29","value":2.98},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-30","value":0.26},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-29","value":1.48},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-06-30","end":"2014-09-28","value":1.3},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-09-29","end":"2014-12-28","value":0.32},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-12-30","end":"2014-12-28","value":3.37},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-12-29","end":"2015-03-29","value":0.24},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2015-03-30","end":"2015-06-28","value":2.89},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2015-06-29","end":"2015-09-27","value":2.74},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2015-09-28","end":"2016-01-03","value":0.46},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-12-29","end":"2016-01-03","value":6.33},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2016-01-04","end":"2016-04-03","value":-1.08},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2016-04-04","end":"2016-07-03","value":1.67},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2016-07-04","end":"2016-10-02","value":2.47},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2016-10-03","end":"2017-01-01","value":2.3},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-04","end":"2017-01-01","value":5.36},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-03","end":"2017-04-02","value":-0.54},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-03","end":"2017-07-02","value":0.68},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-03","end":"2017-10-01","value":1.85},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2017-09-30","end":"2017-12-31","value":8.31},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-02","end":"2017-12-31","value":10.3},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-02","end":"2018-04-01","value":-1.52},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-02","end":"2018-07-01","value":-0.42},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-02","end":"2018-09-30","value":2.69},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-30","value":-2.88},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-30","value":-2.13},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-12-31","end":"2019-03-31","value":-0.73},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.64},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-29","value":1.38},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-09-30","end":"2019-12-29","value":-1.08},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-12-31","end":"2019-12-29","value":1.21},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-01-03","value":17770000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-07-04","value":14301000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2010-10-03","value":30424000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-01-02","value":45872000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-01-02","value":45872000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2011-04-03","value":30382000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2011-07-03","value":26169000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-10-02","value":68549000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-01-01","value":90758000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-01-01","value":90758000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2012-04-01","value":57649000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-07-01","value":78328000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-09-30","value":112661000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-12-30","value":10399000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-12-30","value":10399000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-03-31","value":11890000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2013-06-30","value":25725000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-09-29","value":25283000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2013-12-29","value":11761000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2013-12-29","value":11761000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-03-30","value":18774000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-06-29","value":22874000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-09-28","value":23067000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-12-28","value":9095000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-12-28","value":9095000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-03-29","value":21163000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-06-28","value":43801000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-09-27","value":40491000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2016-01-03","value":55498000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2016-01-03","value":55498000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2016-04-03","value":32600000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-07-03","value":49323000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-10-02","value":54217000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-01-01","value":21850000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-01-01","value":21850000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-04-02","value":31940000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2017-07-02","value":43514000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-10-01","value":11922000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":16902000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":16902000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-04-01","value":8479000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2018-07-01","value":19724000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2018-09-30","value":9337000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-30","value":13548000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-30","value":13548000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-03-31","value":8497000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-06-30","value":5692000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2019-09-29","value":5989000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-29","value":9614000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-29","value":9614000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2020-03-29","value":47748000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2020-06-28","value":77550000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2020-09-27","value":164823000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":54793000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":54793000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-04-02","value":51828000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-07-02","value":54204000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-10-01","value":186878000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":142314000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":142314000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-04-01","value":127085000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-07-01","value":188803000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":163244000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":197648000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":197648000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":289781000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":430172000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-29","value":616217000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":635269000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":635269000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-29","value":401260000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-28","value":1699288000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-27","value":1236006000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":1135824000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":1135824000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-28","value":1151805000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-27","value":1219925000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-26","value":1532473000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":281918000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":281918000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-04-03","value":232947000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-07-03","value":171687000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2010-07-04","value":293275000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2010-10-03","value":287528000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-01-02","value":264699000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-01-02","value":264699000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-04-03","value":268309000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-07-03","value":290919000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-10-02","value":304194000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-01-01","value":322212000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-01-01","value":322212000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2012-04-01","value":323043000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2012-07-01","value":343223000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-09-30","value":362226000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-30","value":241312000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-30","value":241312000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-03-31","value":261923000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-06-30","value":290968000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2013-09-29","value":280890000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-29","value":239215000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-29","value":239215000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-03-30","value":280440000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-06-29","value":314640000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2014-09-28","value":303850000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-12-28","value":287001000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-12-28","value":287001000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-03-29","value":339330000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-06-28","value":436555000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-09-27","value":414373000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-01-03","value":434919000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2016-01-03","value":434919000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-04-03","value":478686000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-07-03","value":590464000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-10-02","value":580666000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-01-01","value":593811000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-01-01","value":593811000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-04-02","value":659163000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-07-02","value":811375000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-10-01","value":942716000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":794538000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":794538000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2018-04-01","value":828901000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2018-07-01","value":872886000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2018-09-30","value":845231000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-30","value":797418000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-30","value":797418000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-03-31","value":808431000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":863920000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2019-09-29","value":851894000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-29","value":830276000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-29","value":830276000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2020-03-29","value":903485000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2020-06-28","value":900111000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2020-09-27","value":976898000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":851237000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":851237000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-04-02","value":926848000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-07-02","value":926869000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-10-01","value":1071619000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1076662000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1076662000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-04-01","value":1051218000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-07-01","value":1213203000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":1230269000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1245801000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1245801000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":1353627000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":1548013000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-29","value":1676475000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1705128000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1705128000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-29","value":1714853000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-28","value":3036344000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-27","value":2571133000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":2547302000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":2547302000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-28","value":2613434000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-27","value":2731239000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-26","value":2847740000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1426674000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1426674000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-04-03","value":1500407000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-07-03","value":1526648000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2010-07-04","value":1328477000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2010-10-03","value":1316665000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-01-02","value":1307622000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-01-02","value":1307622000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2011-04-03","value":1331105000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2011-07-03","value":1352518000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-10-02","value":1358068000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-01-01","value":1362425000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-01-01","value":1362425000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2012-04-01","value":1360604000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-07-01","value":1376828000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-09-30","value":1391016000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2012-12-30","value":1283474000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2012-12-30","value":1283474000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-03-31","value":1298242000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-06-30","value":1328208000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2013-09-29","value":1315355000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-12-29","value":1276156000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-12-29","value":1276156000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-03-30","value":1320264000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-06-29","value":1379180000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-09-28","value":1377125000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-12-28","value":1433076000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-12-28","value":1433076000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-03-29","value":1570624000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-06-28","value":1708242000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-09-27","value":1709459000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-01-03","value":1846565000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2016-01-03","value":1846565000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-04-03","value":2023863000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-07-03","value":2245750000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-10-02","value":2254025000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2017-01-01","value":2449484000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2017-01-01","value":2449484000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-04-02","value":2664820000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-07-02","value":2891441000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-10-01","value":2911096000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3072960000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3072960000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-04-01","value":3090443000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2018-07-01","value":3122988000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2018-09-30","value":3072424000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-30","value":3009928000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-30","value":3009928000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2019-03-31","value":3075688000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2019-06-30","value":3132153000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2019-09-29","value":3118718000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-29","value":3126926000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-29","value":3126926000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2020-03-29","value":3195743000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2020-06-28","value":3184580000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2020-09-27","value":3312893000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":3222450000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":3222450000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-04-02","value":3284832000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-07-02","value":3282298000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-10-01","value":3419940000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":3445570000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":3445570000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-04-01","value":3425932000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-07-01","value":3581668000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":3597278000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":3709545000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":3709545000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":3799695000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":3994537000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-29","value":4141282000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":4288942000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":4288942000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-29","value":4297092000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-28","value":5656072000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-27","value":5272724000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":5313139000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":5313139000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-28","value":5403738000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-27","value":5541491000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-26","value":5668510000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":4302998000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":4302998000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-04-03","value":4392708000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-07-03","value":4432475000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2010-07-04","value":198502000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2010-10-03","value":187192000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-01-02","value":176740000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-01-02","value":176740000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-04-03","value":174287000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-07-03","value":191682000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-10-02","value":194331000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-01-01","value":303770000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-01-01","value":303770000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2012-04-01","value":312336000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2012-07-01","value":321492000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-09-30","value":326425000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-30","value":216312000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-30","value":216312000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-03-31","value":196451000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-06-30","value":219532000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2013-09-29","value":225345000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-29","value":208816000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-29","value":208816000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-03-30","value":222337000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-06-29","value":237361000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2014-09-28","value":217811000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-12-28","value":227420000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-12-28","value":227420000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-03-29","value":239212000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-06-28","value":310451000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-09-27","value":476301000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-01-03","value":326553000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2016-01-03","value":326553000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-04-03","value":344970000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-07-03","value":432780000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-10-02","value":434842000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-01-01","value":457907000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-01-01","value":457907000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-04-02","value":466311000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-07-02","value":602088000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-10-01","value":587082000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":639452000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":639452000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2018-04-01","value":574956000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2018-07-01","value":692923000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2018-09-30","value":558616000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-30","value":601737000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-30","value":601737000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-03-31","value":559141000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":601952000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2019-09-29","value":613173000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-29","value":622195000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-29","value":622195000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2020-03-29","value":607990000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2020-06-28","value":634230000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2020-09-27","value":683990000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":647060000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":647060000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-04-02","value":683907000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-07-02","value":743952000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-10-01","value":768296000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":834856000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":834856000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-04-01","value":894071000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-07-01","value":977433000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":876695000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":905156000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":905156000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":812575000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":891982000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-29","value":907833000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1091334000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":1091334000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-29","value":917876000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-28","value":1539613000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-27","value":1040855000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1313169000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1313169000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-28","value":1290191000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-27","value":1339192000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-26","value":1393649000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1128657000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":1128657000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-04-03","value":1215121000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-07-03","value":1260241000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-01-01","value":1173018000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-01-01","value":1173018000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2010-07-04","value":1141942000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2010-10-03","value":1114400000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2011-01-02","value":1123205000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2011-01-02","value":1123205000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2011-04-03","value":1140818000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2011-07-03","value":1152176000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2011-10-02","value":1148663000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2012-04-01","value":1166419000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2012-07-01","value":1172484000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-09-30","value":1177200000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2012-12-30","value":1084036000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2012-12-30","value":1084036000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-03-31","value":1093436000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-06-30","value":1112871000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2013-09-29","value":1083534000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2013-12-29","value":1016230000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2013-12-29","value":1016230000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-03-30","value":1057408000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-06-29","value":1102758000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-09-28","value":1088924000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2014-12-28","value":1176133000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2014-12-28","value":1176133000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-03-29","value":1310406000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-06-28","value":1421008000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2015-09-27","value":1396567000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-01-03","value":1524133000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2016-01-03","value":1524133000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2016-04-03","value":1708748000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-07-03","value":1915341000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-10-02","value":1900084000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2017-01-01","value":2086460000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2017-01-01","value":2086460000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2017-04-02","value":2304430000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2017-07-02","value":2525350000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-10-01","value":2527980000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2614053000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2614053000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2018-04-01","value":2642861000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2018-07-01","value":2679766000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2018-09-30","value":2603861000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-30","value":2554762000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-30","value":2554762000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2019-03-31","value":2623085000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2019-06-30","value":2664444000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2019-09-29","value":2637611000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-29","value":2675810000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-29","value":2675810000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2020-03-29","value":2731420000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2020-06-28","value":2679015000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2020-09-27","value":2753338000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":2709460000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":2709460000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-04-02","value":2719490000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-07-02","value":2669796000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-10-01","value":2739800000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":2733784000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":2733784000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-04-01","value":2622285000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-07-01","value":2679988000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-09-30","value":2578365000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":2594157000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":2594157000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-03-31","value":2565442000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-06-30","value":2614829000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-09-29","value":2616954000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":2853344000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":2853344000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-29","value":2695906000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-06-28","value":4460878000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-09-27","value":3987737000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":3895528000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":3895528000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-03-28","value":3904324000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-27","value":3911272000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-09-26","value":4032586000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":5042721000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":5042721000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-04-03","value":5036178000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-07-03","value":4932605000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2010-07-04","value":537988000},"#357":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2010-07-04","value":5000000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":542988000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2010-10-03","value":523025000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":523025000},"#359":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2011-01-02","value":523063000},"#360":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2011-01-02","value":0},"#361":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2011-01-02","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":523063000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":523063000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2011-04-03","value":523101000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":523101000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2011-07-03","value":523139000},"#364":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2011-07-03","value":0},"#365":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2011-07-03","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":523139000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2011-10-02","value":523179000},"#367":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2011-10-02","value":0},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":523179000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2012-01-01","value":403219000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2012-01-01","value":120000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":523219000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":523219000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2012-04-01","value":403260000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2012-04-01","value":120000000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":523260000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2012-07-01","value":403301000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2012-07-01","value":120000000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":523301000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2012-09-30","value":403344000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2012-09-30","value":120000000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":523344000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2012-12-30","value":403386000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2012-12-30","value":20000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":423386000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":423386000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2013-03-31","value":438430000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-03-31","value":20000000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":458430000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2013-06-30","value":428475000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2013-06-30","value":20000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":448475000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2013-09-29","value":393520000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2013-09-29","value":20000000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":413520000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2013-12-29","value":378566000},"#385":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2013-12-29","value":20000000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":398566000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":398566000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2014-03-30","value":413613000},"#387":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-03-30","value":20000000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":433613000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2014-06-29","value":433661000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-06-29","value":20000000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":453661000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2014-09-28","value":443709000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2014-09-28","value":0},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":443709000},"#392":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2014-12-28","value":444759000},"#393":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2014-12-28","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":444759000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":444759000},"#394":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-03-29","value":524696000},"#395":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2015-03-29","value":0},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":524696000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-06-28","value":562111000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2015-06-28","value":0},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":562111000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2015-09-27","value":382767000},"#399":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2015-09-27","value":164757000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":547524000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2016-01-03","value":619628000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2016-01-03","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":619628000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":619628000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2016-04-03","value":760036000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":760036000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2016-07-03","value":829818000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":829818000},"#404":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-10-02","value":820063000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":820063000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2017-01-01","value":907254000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":907254000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":907254000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2017-04-02","value":1002309000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":1002309000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2017-07-02","value":1080578000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":1080578000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2017-10-01","value":1127847000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":1127847000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1088018000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":1088018000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":1088018000},"#410":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2018-04-01","value":1211109000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":1211109000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2018-07-01","value":1131313000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":1131313000},"#412":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2018-09-30","value":1194109000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":1194109000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-30","value":1104403000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":1104403000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":1104403000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2019-03-31","value":1138500000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":1138500000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2019-06-30","value":1092152000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":1092152000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2019-09-29","value":1027343000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":1027343000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-29","value":1029920000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":1029920000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":1029920000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2020-03-29","value":1082589000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":1082589000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2020-06-28","value":970174000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":970174000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2020-09-27","value":962867000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":962867000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-12-31","value":940465000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":940465000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":940465000},"#422":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-04-02","value":909304000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":909304000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-07-02","value":778236000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":778236000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-10-01","value":793177000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":793177000},"#425":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-12-31","value":723443000},"#426":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":723443000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":723443000},"#427":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-04-01","value":598574000},"#428":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-04-01","value":125000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":723574000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-07-01","value":598633000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-07-01","value":125000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":723633000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-09-30","value":598778000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":598778000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":598817000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":598817000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":598817000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-03-31","value":598860000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":598860000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-06-30","value":598992000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":598992000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-09-29","value":599123000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":599123000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-12-31","value":599159000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":599159000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":599159000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-03-29","value":599293000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":599293000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-06-28","value":1785102000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":1785102000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-09-27","value":1785782000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":1785782000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-12-31","value":1436649000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":349699000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":1786348000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":1786348000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-03-28","value":1437168000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-03-28","value":349781000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":1786949000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-06-27","value":1437806000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-06-27","value":349863000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":1787669000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-09-26","value":1438439000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2025-09-26","value":349945000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":1788384000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-12-31","value":2686009000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":100000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":2786009000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":2786009000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-04-03","value":2537148000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2026-04-03","value":100000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":2637148000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2026-07-03","value":2413112000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2026-07-03","value":100000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":2513112000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2010-01-03","value":167264000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2010-07-04","value":186535000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2010-10-03","value":202265000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2011-01-02","value":182586000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2011-01-02","value":182586000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2011-04-03","value":190287000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2011-07-03","value":200342000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2011-10-02","value":209405000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-01-01","value":189407000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-01-01","value":189407000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2012-04-01","value":194185000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2012-07-01","value":204344000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-09-30","value":213816000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2012-12-30","value":199438000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2012-12-30","value":199438000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-03-31","value":204806000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-06-30","value":215337000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2013-09-29","value":231821000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2013-12-29","value":259926000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2013-12-29","value":259926000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-03-30","value":262856000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-06-29","value":276422000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-09-28","value":288201000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2014-12-28","value":256943000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2014-12-28","value":256943000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-03-29","value":260218000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-06-28","value":287234000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2015-09-27","value":312892000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-01-03","value":322432000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-01-03","value":322432000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-04-03","value":315115000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-07-03","value":330409000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-10-02","value":353941000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-01-01","value":363024000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-01-01","value":363024000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-04-02","value":360390000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2017-07-02","value":366091000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2017-10-01","value":383116000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":458907000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":458907000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-04-01","value":447582000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2018-07-01","value":443222000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-09-30","value":468563000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-30","value":455166000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-30","value":455166000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2019-03-31","value":452603000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2019-06-30","value":467709000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2019-09-29","value":481107000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-29","value":451116000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-29","value":451116000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-03-29","value":464323000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-06-28","value":505565000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-09-27","value":559555000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-31","value":512990000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-31","value":512990000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2021-04-02","value":565342000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2021-07-02","value":612502000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2021-10-01","value":680140000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-12-31","value":711786000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-12-31","value":711786000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2022-12-31","value":1115388000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2022-12-31","value":1115388000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-04-01","value":803647000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-07-01","value":901680000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-09-30","value":1018913000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-03-31","value":1234253000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-06-30","value":1379708000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-09-29","value":1524328000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":1435598000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":1435598000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-03-29","value":1601186000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-28","value":1195194000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-09-27","value":1284987000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":1417611000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":1417611000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-28","value":1499414000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-27","value":1630219000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-26","value":1635924000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":-739723000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":-739723000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-04-03","value":-643470000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-07-03","value":-500130000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":79503000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":75753000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-04","end":"2010-07-04","value":23909000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":51844000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":109756000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":34003000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":109756000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":7353000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2011-01-03","end":"2011-07-03","value":18560000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":7353000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":11207000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":73587000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":55027000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":109650000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":36063000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":109650000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":-18374000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-02","end":"2012-07-01","value":16162000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":-18374000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":34536000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":64356000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":48194000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":83172000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":18816000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":83172000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":-13786000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-12-31","end":"2013-06-30","value":25049000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":-13786000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":38835000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":74973000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":49924000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":96374000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":21401000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":96374000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":-7308000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":161995000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":202425000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2017-01-02","end":"2017-07-02","value":178971000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":23454000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":307816000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":105391000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":307816000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":-80746000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-07-01","value":57242000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":-80746000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":137988000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":26030000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":-31212000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":168879000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":142849000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":168879000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":5596000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2018-12-31","end":"2019-06-30","value":88586000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":5596000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":82990000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":204583000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":115997000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":290370000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":85787000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":290370000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":32289000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-12-30","end":"2020-06-28","value":229003000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":32289000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":196714000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":376401000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":147398000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":494461000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":118060000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":494461000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":81910000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-07-02","value":271385000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":81910000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":189475000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":439875000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":168490000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":521755000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":81880000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":521755000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":130881000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-07-01","value":243535000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":130881000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":112654000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":394309000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":150774000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":554506000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":160197000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":554506000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":184694000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":383338000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":184694000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":198644000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":644549000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":261211000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":810690000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":166141000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":810690000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":194273000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":437131000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":194273000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":242858000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":707893000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":270762000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":876357000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":168464000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":876357000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":198171000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-27","value":406221000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":198171000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":208050000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":722913000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":316692000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":931904000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":208991000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":931904000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":205273000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-07-03","value":420647000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":205273000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":215374000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2013-12-30","end":"2014-06-29","value":11757000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":-7308000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":19065000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":49968000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":38211000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":91903000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":41935000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":91903000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":-1795000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2014-12-29","end":"2015-06-28","value":32968000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":-1795000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":34763000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":72483000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":39515000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":108290000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":35807000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":108290000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":-15217000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2016-01-04","end":"2016-07-03","value":61197000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":-15217000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":76414000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":128125000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":66928000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":161995000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":33870000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":116518000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2017-01-02","end":"2017-07-02","value":178971000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":116518000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":62453000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":43339000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":43339000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":40640000},"#523":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2010-01-04","end":"2010-07-04","value":28125000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":12515000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":12515000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":57798000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":17158000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":17158000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":57798000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":19502000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":19502000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2011-01-03","end":"2011-07-03","value":32187000},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":12685000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":12685000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":41392000},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":9205000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":9205000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":53156000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":11764000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":11764000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":53156000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2012-01-02","end":"2012-04-01","value":14396000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":14396000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2012-01-02","end":"2012-07-01","value":24817000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":10421000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":10421000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-01-02","end":"2012-09-30","value":35541000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":10724000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":10724000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":53271000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":17730000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":17730000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":53271000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-12-31","end":"2013-03-31","value":20383000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":20383000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-12-31","end":"2013-06-30","value":33140000},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":12757000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":12757000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2012-12-31","end":"2013-09-29","value":45197000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":12057000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":12057000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":61432000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":16235000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":16235000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":61432000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":17814000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":17814000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-12-30","end":"2014-06-29","value":37034000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":19220000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":19220000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":61357000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":24323000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":24323000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":84364000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":23007000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":23007000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":84364000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":30842000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":30842000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-12-29","end":"2015-06-28","value":57140000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":26298000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":26298000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":104422000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":47282000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":47282000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":163887000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":59465000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":59465000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":163887000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":36785000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":36785000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2016-01-04","end":"2016-07-03","value":79625000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":42840000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":42840000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":124599000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":44974000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":44974000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":172586000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":47987000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":47987000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":172586000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":41580000},"#570":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":15598000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":57178000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2017-01-02","end":"2017-07-02","value":79607000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":38027000},"#573":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2017-01-02","end":"2017-07-02","value":15598000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#574"}],"rule":"component-sum","value":38027000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":114953000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":35346000},"#577":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":15598000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#578"}],"rule":"component-sum","value":35346000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":176601000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":61648000},"#581":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":15598000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#582"}],"rule":"component-sum","value":61648000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#581"}],"rule":"component-sum","value":192199000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":42048000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":42048000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-07-01","value":85279000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":43231000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":43231000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":113104000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":27825000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":27825000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":138235000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":25131000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":25131000},"#590":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":0},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#590"}],"rule":"component-sum","value":138235000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":29315000},"#592":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":4654000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":33969000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2018-12-31","end":"2019-06-30","value":57581000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":28266000},"#595":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2018-12-31","end":"2019-06-30","value":4654000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#596"}],"rule":"component-sum","value":28266000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":96747000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":39166000},"#599":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":4654000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#600"}],"rule":"component-sum","value":39166000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":171374000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":74627000},"#603":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":4654000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#604"}],"rule":"component-sum","value":74627000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#603"}],"rule":"component-sum","value":176028000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":33093000},"#606":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":0},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":33093000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-12-30","end":"2020-06-28","value":72886000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":39793000},"#609":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2019-12-30","end":"2020-06-28","value":0},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#610"}],"rule":"component-sum","value":39793000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":110717000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":37831000},"#613":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":0},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#614"}],"rule":"component-sum","value":37831000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":202034000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":91317000},"#617":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":0},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#618"}],"rule":"component-sum","value":91317000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#617"}],"rule":"component-sum","value":202034000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":37204000},"#620":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":1998000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":39202000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-07-02","value":80308000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":43104000},"#623":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-07-02","value":1998000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#624"}],"rule":"component-sum","value":43104000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":119620000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":39312000},"#627":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":1998000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#628"}],"rule":"component-sum","value":39312000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":155693000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":36073000},"#631":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8993000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":6995000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#632"}],"rule":"component-sum","value":43068000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#631"}],"rule":"component-sum","value":164686000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":104353000},"#634":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":30149000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":134502000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-07-01","value":145182000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":40829000},"#637":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-07-01","value":30149000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#638"}],"rule":"component-sum","value":40829000},"#639":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":183929000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":38747000},"#641":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":30149000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#642"}],"rule":"component-sum","value":38747000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":298611000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":114682000},"#645":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":30649000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":500000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#646"}],"rule":"component-sum","value":115182000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#645"}],"rule":"component-sum","value":329260000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":52700000},"#648":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":52700000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":92893000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":40193000},"#651":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":0},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#652"}],"rule":"component-sum","value":40193000},"#653":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":152260000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":59367000},"#655":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":0},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#656"}],"rule":"component-sum","value":59367000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":282304000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":130044000},"#659":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#660"}],"rule":"component-sum","value":130044000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#659"}],"rule":"component-sum","value":282304000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":77040000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":77040000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":159400000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":82360000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":82360000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":287333000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":127933000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":127933000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":371015000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":83682000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":83682000},"#668":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#668"}],"rule":"component-sum","value":371015000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":97866000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":97866000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-27","value":157383000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":59517000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":59517000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":209994000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":52611000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":52611000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":312315000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":102321000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":102321000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":312315000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":63112000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":63112000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-07-03","value":147354000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":84242000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":84242000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":78096000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":111613000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":150422000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":171590000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":153472000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":46751000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":47658000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":48770000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":170343000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":143179000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":27164000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":170343000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":53373000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":54765000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":55086000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":195081000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":163224000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":31857000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":195081000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":56902000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":58151000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":61584000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":58671000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2013-12-30","end":"2014-03-30","value":14569000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2014-03-31","end":"2014-06-29","value":14874000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2014-06-30","end":"2014-09-28","value":15292000},"#683":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":61130000},"#684":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2013-12-30","end":"2014-09-28","value":44735000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":16395000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":61130000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2014-12-29","end":"2015-03-29","value":17657000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-03-30","end":"2015-06-28","value":19717000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-06-29","end":"2015-09-27","value":21035000},"#685":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":80896000},"#686":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2014-12-29","end":"2015-09-27","value":58409000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":22487000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2016-01-04","end":"2016-04-03","value":24390000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2016-04-04","end":"2016-07-03","value":27939000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-07-04","end":"2016-10-02","value":31057000},"#687":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":116623000},"#688":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-01-04","end":"2016-10-02","value":83386000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":33237000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2017-01-02","end":"2017-04-02","value":34981000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":42066000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":43246000},"#689":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":168841000},"#690":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2017-01-02","end":"2017-10-01","value":120293000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":48548000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":47220000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":46687000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":46589000},"#691":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":187256000},"#692":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":140496000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":46760000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":187256000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":45772000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":45056000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":45588000},"#693":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":179916000},"#694":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2018-12-31","end":"2019-09-29","value":136416000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":43500000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":179916000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":43559000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":42837000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":48093000},"#695":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":179017000},"#696":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-12-30","end":"2020-09-27","value":134489000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":44528000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-12-30","end":"2020-12-31","value":179017000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":43526000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":44357000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":47458000},"#697":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":180565000},"#698":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-10-01","value":135341000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":45224000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":180565000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":43269000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":42583000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":42531000},"#699":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":171590000},"#700":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":128383000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":43207000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":43509000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":43676000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":44111000},"#701":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":176966000},"#702":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":131296000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":45670000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-01-03","end":"2012-01-01","value":9244000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-02","end":"2012-12-30","value":9266000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-12-31","end":"2013-03-31","value":9276000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":9290000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-07-01","end":"2013-09-29","value":9290000},"#703":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2012-12-31","end":"2013-12-29","value":9286000},"#704":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2012-12-31","end":"2013-09-29","value":9285000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703","weight":4},{"ref":"#704","weight":-3}],"rule":"unaverage-quarter","value":9289000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2012-12-31","end":"2013-12-29","value":9286000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-12-30","end":"2014-03-30","value":9296000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-03-31","end":"2014-06-29","value":9311000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-06-30","end":"2014-09-28","value":9311000},"#705":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-12-30","end":"2014-12-28","value":9307000},"#706":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-12-30","end":"2014-09-28","value":9306000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705","weight":4},{"ref":"#706","weight":-3}],"rule":"unaverage-quarter","value":9310000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-12-30","end":"2014-12-28","value":9307000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-12-29","end":"2015-03-29","value":9317000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-03-30","end":"2015-06-28","value":9332000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-06-29","end":"2015-09-27","value":9332000},"#707":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-12-29","end":"2016-01-03","value":9328000},"#708":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2014-12-29","end":"2015-09-27","value":9327000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707","weight":4},{"ref":"#708","weight":-3}],"rule":"unaverage-quarter","value":9331000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-12-29","end":"2016-01-03","value":9328000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-04","end":"2016-04-03","value":9298000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-04-04","end":"2016-07-03","value":9353000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-07-04","end":"2016-10-02","value":9353000},"#709":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-04","end":"2017-01-01","value":9349000},"#710":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-04","end":"2016-10-02","value":9348000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709","weight":4},{"ref":"#710","weight":-3}],"rule":"unaverage-quarter","value":9352000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-04","end":"2017-01-01","value":9349000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2017-01-02","end":"2017-04-02","value":9319000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2017-04-03","end":"2017-07-02","value":9374000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2017-07-03","end":"2017-10-01","value":9374000},"#711":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-02","end":"2017-12-31","value":9369000},"#712":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2017-01-02","end":"2017-10-01","value":9369000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711","weight":4},{"ref":"#712","weight":-3}],"rule":"unaverage-quarter","value":9369000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-02","end":"2017-12-31","value":9369000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2018-01-01","end":"2018-04-01","value":9340000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2018-04-02","end":"2018-07-01","value":9354000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-07-02","end":"2018-09-30","value":9405000},"#713":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-30","value":9350000},"#714":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":9400000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713","weight":4},{"ref":"#714","weight":-3}],"rule":"unaverage-quarter","value":9200000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-30","value":9350000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2018-12-31","end":"2019-03-31","value":9360000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":9421000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2019-07-01","end":"2019-09-29","value":9413000},"#715":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-12-31","end":"2019-12-29","value":9417000},"#716":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-12-31","end":"2019-09-29","value":9409000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715","weight":4},{"ref":"#716","weight":-3}],"rule":"unaverage-quarter","value":9441000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-12-31","end":"2019-12-29","value":9417000},"#717":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-04-01","value":707116000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#206"}],"rule":"component-sum","value":1083754000},"#718":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2018-04-02","end":"2018-07-01","value":815295000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#207"}],"rule":"component-sum","value":1200324000},"#719":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2018-07-02","end":"2018-09-30","value":791317000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#208"}],"rule":"component-sum","value":1159629000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":755924000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#211"}],"rule":"component-sum","value":1123755000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#209"}],"rule":"component-sum","value":4567462000},"#721":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1940706000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#192"}],"rule":"component-sum","value":2998946000},"#722":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2017-04-03","end":"2017-07-02","value":754113000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#199"}],"rule":"component-sum","value":1120636000},"#723":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2017-07-03","end":"2017-10-01","value":752202000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#202"}],"rule":"component-sum","value":1125054000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":1117160000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#203"}],"rule":"component-sum","value":4186041000},"#724":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-12-31","end":"2019-03-31","value":713604000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#212"}],"rule":"component-sum","value":1082758000},"#725":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":837880000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#213"}],"rule":"component-sum","value":1206445000},"#726":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2019-07-01","end":"2019-09-29","value":838805000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#214"}],"rule":"component-sum","value":1217183000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":765758000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#217"}],"rule":"component-sum","value":1139409000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#215"}],"rule":"component-sum","value":4645795000},"#728":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-12-30","end":"2020-03-29","value":767726000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#218"}],"rule":"component-sum","value":1140200000},"#729":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-03-30","end":"2020-06-28","value":797914000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#219"}],"rule":"component-sum","value":1144097000},"#730":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-06-29","end":"2020-09-27","value":856046000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#220"}],"rule":"component-sum","value":1224640000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":816762000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#223"}],"rule":"component-sum","value":1185042000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#221"}],"rule":"component-sum","value":4693979000},"#732":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-04-02","value":821154000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#224"}],"rule":"component-sum","value":1175673000},"#733":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-03","end":"2021-07-02","value":938146000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#225"}],"rule":"component-sum","value":1312225000},"#734":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-03","end":"2021-10-01","value":939720000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#226"}],"rule":"component-sum","value":1320401000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":909507000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#229"}],"rule":"component-sum","value":1315244000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#227"}],"rule":"component-sum","value":5123543000},"#736":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-04-01","value":896782000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#230"}],"rule":"component-sum","value":1273373000},"#737":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-02","end":"2022-07-01","value":1044556000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#231"}],"rule":"component-sum","value":1447922000},"#738":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":1007482000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#232"}],"rule":"component-sum","value":1438659000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":974183000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#235"}],"rule":"component-sum","value":1399956000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#233"}],"rule":"component-sum","value":5559910000},"#740":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":947536000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#236"}],"rule":"component-sum","value":1365588000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1067255000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#237"}],"rule":"component-sum","value":1505162000},"#742":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":1050878000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#238"}],"rule":"component-sum","value":1496168000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":989478000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#241"}],"rule":"component-sum","value":1452489000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#239"}],"rule":"component-sum","value":5819407000},"#744":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":951067000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#242"}],"rule":"component-sum","value":1376220000},"#745":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":1079233000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#243"}],"rule":"component-sum","value":1536803000},"#746":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":1067616000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#244"}],"rule":"component-sum","value":1538597000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1048621000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#247"}],"rule":"component-sum","value":1527746000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#245"}],"rule":"component-sum","value":5979366000},"#748":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":952873000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#248"}],"rule":"component-sum","value":1390157000},"#749":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":1113023000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#249"}],"rule":"component-sum","value":1583435000},"#750":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":1139801000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#250"}],"rule":"component-sum","value":1641683000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":1149996000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#253"}],"rule":"component-sum","value":1662124000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#251"}],"rule":"component-sum","value":6277399000},"#752":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":1119588000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#254"}],"rule":"component-sum","value":1609144000},"#753":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":1274007000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#255"}],"rule":"component-sum","value":1781081000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-10591000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-172586000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":37.999485646831054},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.191467168453857},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.6020344105464763},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.2967938904624738},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":885404000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":129037000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":59340000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":842643000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-57178000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":37.769897841983315},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.7432511692609434},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.5889740238084966},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.413569484743015},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":970369000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":1362000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":24426000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-38027000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":34.97927235981252},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.195105379874531},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.5473338598590796},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.3476020116660687},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1037064000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":21764000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-11892000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-35346000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":34.73646947970649},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.2511945137827847},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.5023933657307509},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.6057654637682641},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1115925000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":41356000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":43743000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-61648000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.30688152608645},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":0.042053273444699946},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.972074836931721},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.2425295409194121},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1071116000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":40393000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":115617000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-192199000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":35.09821839225224},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.3683945379080265},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.2514989779801606},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.2425295409194121},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1071116000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":104875000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-122794000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-42048000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":33.58897851810319},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.7841629592479786},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.3322288559737103},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.4416772761741767},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1202630000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-14487000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":94757000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-43231000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":33.172705313019726},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.6130288204209333},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.3223762564518284},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.2597157259897565},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1111589000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":9861000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-59037000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-27825000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":34.27779803377482},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.687938785730956},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.08997593919768},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.5130805419107223},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1184772000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":56270000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":117718000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-25131000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":33.490824594328025},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.1276022351441308},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-2.373454891951317},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.325193564630395},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1090855000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-14425000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":30644000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-138235000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":33.63436910046431},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.2518366122104119},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.4308850071043057},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.325193564630395},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1090855000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":37219000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-28373000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-33969000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":35.29819242151685},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.8273443393489235},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.6193603841466954},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.445844608068448},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1130003000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":4303000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":54724000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-28266000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":34.21473094446787},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.277236685800517},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.2067594230480845},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.4351974908298335},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1086460000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":36033000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":76831000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-39166000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":34.005833069111716},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.2364100268365235},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.0232654014975269},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.3893207952731121},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1021354000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":33135000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":11160000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-74627000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":35.047402389755625},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.3538346442466977},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-0.8626327347493403},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.3344305241925762},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1020306000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":6744000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":114342000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-176028000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":34.61069182142354},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.744994612092408},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.23567563491016047},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.3344305241925762},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1020306000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":80215000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-804000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-33093000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":34.5513848430676},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.7979891238093777},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.2499349969011637},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.4860195068997846},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1034841000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":30523000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":156921000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-39793000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":34.981726918266155},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.772896354754463},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.2242924019018675},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.4192185800104062},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":892624000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":66984000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":109567000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-37831000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":35.56218968388028},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.816729444991434},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.9055043192089625},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4282343309112706},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":798044000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":82450000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":26743000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-91317000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":36.12244913920057},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":7.319903928949342},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.191309183137982},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.31554569900782},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":885672000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":97818000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":292427000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-202034000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":35.326201027807684},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.2583514616593146},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.4447913340311067},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.31554569900782},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":885672000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":277775000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":42708000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-39202000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":35.33492353863467},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.4168981231745},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.202284194204544},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.355225198747783},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":857476000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":82129000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":146371000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-43104000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":34.53665725574041},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.433618080143132},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.361975485072075},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.2458720455083123},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":724032000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":73820000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":129178000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-39312000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":35.52220618183215},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.40222253937062},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.729551704642137},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3947996605474973},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":606299000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":102049000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":38812000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-43068000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":35.14357084841825},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.210695131491031},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.362509350449499},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.2896379734948302},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":581129000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":30600000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":357069000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-164686000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":35.13010016333754},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.894905256678664},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.408048661139149},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.2896379734948302},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":581129000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":288598000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-3621000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-134502000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":36.14292082218352},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":9.32703769266811},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.650013742934494},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1757656830385954},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":596489000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":134264000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":71825000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-40829000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":34.51942214685795},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.233426215275058},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.241290358979825},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2412134642476773},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":534830000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":141094000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":112027000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-38747000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":38.13773763669041},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.66224259159309},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.292263425578829},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.4033033152920913},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":435534000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":165184000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":45015000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-115182000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":38.060395665042165},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.989289767579374},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.5308606652488095},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.3763384433180579},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":401169000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":159337000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":225246000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-329260000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":36.735523242622065},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":10.337872041363937},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.9369615044903545},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.3763384433180579},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":401169000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":599879000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":131994000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-52700000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":39.71044296347387},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":13.110746594962466},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.5161518971877825},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.6658486908900716},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":309079000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":162131000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":158451000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-40193000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":38.62230508755302},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.43833101760262},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.034549628716287},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.735475603767789},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":168820000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":166105000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":201844000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-59367000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":38.63228118204094},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.628852132761203},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.3779195388068874},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.8466777479999075},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-17094000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":119468000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":36097000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-130044000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":39.33141053468027},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.942477908662159},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.64978822236774},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.5624254352929534},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-36110000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":108859000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":528386000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-282304000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":39.055702721639086},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.540859753845062},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.137416818934218},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.5624254352929534},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-36110000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":556563000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":117233000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-77040000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":40.245572766466495},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.5337070392165},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.413313177844543},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.8682839512090959},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":198033000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":220119000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":160498000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-82360000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":39.907168545995056},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.42918845419927},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.622354384298388},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.9721475461690698},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":85814000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":142829000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-127933000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":39.534177742839475},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.859555563610497},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.548515789068288},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.4702124695562784},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":549776000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":84782000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-83682000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":39.95854554407542},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.525028700339824},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.246121517668245},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.939812773527246},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":650524000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":505342000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-371015000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":39.90278730312958},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.338954820749144},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.1761023207332},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.939812773527246},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":650524000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":100305000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-97866000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":39.69070435835459},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.014098939414941},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.5577536888195205},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.0256179123866156},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":635144000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":148533000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-59517000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":40.01554282117294},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.663498460538534},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.098899553170838},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.0394678283621768},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":567744000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":264081000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-52611000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":39.639319033827476},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.061048542167445},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.537611534504006},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.0433696002365016},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":255911000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":106670000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-102321000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":39.608726201816786},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.714665467939474},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.207592312321648},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.2640456755240963},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2504091000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":619589000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-312315000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":39.7390722677124},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.152307225111043},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.8939908453934},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.2640456755240963},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2504091000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":142161000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-63112000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":39.372534749072386},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.86230118245402},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.040934266473454},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2347799108072366},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2404201000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":131132000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-84242000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":37.92659397199404},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.220442209684178},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.738230966371405},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.2113936937458787},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2341425000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-12149000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":340450000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-19502000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":41.47635479897339},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.332995948602588},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.6441944337080714},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.5394665121322875},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":492719000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":19179000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-1478000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":394473000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-12685000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":39.1524570044905},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.720376076217861},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":2.6250138924030426},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.5177168435220834},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":496970000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":28420000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":45822000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":380894000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-9205000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":40.09185478664952},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.150919779824471},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.406753100838224},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.5653395495314695},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":454630000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":24964000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":24299000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":357892000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-11764000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":40.7105635106032},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.014117937343607},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":0.48972936150126456},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.0607104058992},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":432461000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":14967000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":56494000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1473709000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-53156000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":40.30407900391933},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.606444625070217},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.8323908126814663},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.0607104058992},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":432461000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":87530000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":36164000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1348483000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-43339000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":42.96604402260313},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.5491279887677365},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.642853083813703},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":94503000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":387543000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":40.254839335730935},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.144414547597883},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.88551158349726},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.4774410333397145},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":528687000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":29818000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":39329000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":361702000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-12515000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":43.78673829686062},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.514179338533605},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.928784613672464},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.5360058122141973},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":492601000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":33662000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":16845000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":339197000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-17158000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":43.17109510802086},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.283303609725263},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":1.0782332889360453},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.497674550186715},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":477191000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":15179000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":51958000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1418281000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-57798000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":42.30928450368712},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.359306984885109},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.3806301205797706},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.497674550186715},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":477191000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":96318000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-32770000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":358552000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-14396000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":41.25137531980328},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.940016172435277},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.2102814268860107},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.034280390348855},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":465611000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":18633000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":24115000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":402144000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-10421000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":40.26371452519545},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.628619457478993},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.495280861309564},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.067594216963408},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":444973000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":28549000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":37470000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":392417000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-10724000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":40.7111979135654},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.535113312929464},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.400590680115754},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.109676035842843},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":410683000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":27438000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":1086000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":372634000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-17730000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":39.92086889061287},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.637445047840703},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.4722006723558314},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.1155738008062428},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":412987000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":14066000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":29901000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":1525747000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-53271000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":40.52871813200053},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.493321804001776},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.6858550339345146},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.1155738008062428},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":412987000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":88686000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-34169000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":368063000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-20383000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":40.07263701567719},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.038054913166698},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.2676280338207957},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.333273946174873},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":446540000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":15488000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":26078000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":402080000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-12757000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":39.70240967506568},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.270470116252777},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.6176106522696916},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.3254013082375236},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":422750000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":26899000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":37867000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":404264000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-12057000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":40.53546438830375},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.951093761508434},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.721597186418207},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.2464887173001398},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":388237000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":30200000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":5166000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":393277000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-16235000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":40.197597486413905},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":0.2688056155014619},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-1.1627110821454745},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.1455779250632137},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":386805000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":1060000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":34942000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1567684000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-61432000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":40.12840798108365},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.487029124533686},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.6861315603007558},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.1455779250632137},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":386805000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":73647000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-25122000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":376466000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-17814000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":40.23166281505577},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.1180034072602436},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.6302402067002588},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.2613285238174483},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":414839000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":12116000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-155000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":428209000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-19220000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":40.376692428064324},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.804317119830762},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.9997410076326574},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.3255758106849904},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":430787000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":31264000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":13888000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":429230000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-24323000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":40.40893557888113},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.215313890175582},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.6507835237154667},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.395016780603367},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":420642000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":28446000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":18928000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":426497000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-23007000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":40.49673428074746},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.209210281455526},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.6785615403120022},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.261986632662035},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":435664000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":13064000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":7539000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":1660402000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-84364000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":40.3831607180384},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.922613720238965},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.795382304656118},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.261986632662035},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":435664000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":84890000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-32637000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":436351000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-30842000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":40.677723037685354},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.729043161324911},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.4906751858233702},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.4185325150912163},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":503533000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":11813000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":8465000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":576367000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-26298000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":38.608030480751864},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.233456920070997},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.381770766395037},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.4061961468959674},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":518310000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":53201000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-7767000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":591121000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-47282000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":38.54778395813874},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.473938520311696},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.129404045856052},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.8699813773223235},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":507033000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":46344000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-23658000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":604475000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-59465000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":38.85747665059479},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.459352348495117},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.6924139444519748},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.3318481226630898},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":564130000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":16679000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-55597000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2208314000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-163887000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":39.06561489522029},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.25518262201176},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.5581215872996603},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.3318481226630898},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":564130000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":128037000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-52002000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":613055000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-36785000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":38.9952290808626},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.9827134122943901},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-1.6053887083983525},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.3876163144621272},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":727436000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-4750000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":33574000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":785648000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-42840000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":38.042966072652504},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.513213007387099},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.862481913030234},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.3643514025601922},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":780495000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":37770000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":21954000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":809227000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-44974000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":38.53700938013823},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.68783126115982},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.7257051593115893},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.335349391273152},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":765846000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":47126000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-14117000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":817299000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-47987000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":38.61008127762726},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.8828604021103663},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.542064736917154},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.2967938904624738},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":885404000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":48891000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.33835493243923204},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.919366179528051},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.1060455042403716},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-1.0317892068185543},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.9139071070032125},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.696551067873126},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-11.532584430062446},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.766948114062014},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-4.903270923637475},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":10.357294000990699},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.6625208307929927},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-2.57255338594557},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.2965974409162895},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.04478733372724},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.9466058328222849},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.3690218414855004},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.0685409724122586},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.786757006718464},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.247521234730716},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.091524021282037},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.839947101834361},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.363213338194773},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.213692688366226},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.863398086497346},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.767661742274871},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.418971027451708},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.25784023731840455},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.502527872418451},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.878776658813243},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.8621021811488463},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.6324393154153465},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.398477515871935},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.112496204348666},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.787006519398188},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.213241804193369},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.941047133858283},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.365612273235043},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.936697879609765},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.089306386535965},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.854408400825654},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.324098557100031},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.3485101365399625},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.004930157007285},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.984992985817529},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.601703985102733},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.572001734906555},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.6982435391743405},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.389140624238704},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-3.37820364876025},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.34949739059289225},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":11.290155670209778},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.516940720218635},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.6185363035384075},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.5061920212670117},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":9.94754201191813},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.7534257398920925},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.430478958456991},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-8.688044328379972},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.599115843535883},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.924509652141811},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.2808378588052754},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.8521053521576927},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-8.908593642044996},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.079085456397633},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":8.715796935994696},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.310046990264672},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.1288819866315816},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-6.465044700989752},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-0.03373429994798389},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.034461059789021},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.295589576931631},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.4316957069210459},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-7.200614226491606},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.377132603309348},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-1.2551591290323623},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-3.8175551381600608},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-2.410492625488953},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-8.31425392033972},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.9950784403320387},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.5857804454034494},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-1.677479918247065},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":240650000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":36343000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":63830000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":84602000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":88941000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":255297000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":32733000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":56548000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":102859000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":32335000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":224475000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":50075000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":81089000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":78723000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":50244000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":260131000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":74082000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":109821000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":130543000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":142346000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":456792000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":125655000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":118177000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":149507000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":75824000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":469163000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":177533000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":183677000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":207715000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":202544000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":771469000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":205640000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":209781000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":163579000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":154529000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":710035000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":266870000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":150270000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":132318000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":26685000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":46138000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":43738000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":29459000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":146020000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":29470000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":72918000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":67379000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":39166000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":206133000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":19640000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":65709000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":78183000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":82128000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1270278000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#754"}],"scale":100,"value":71.42168879568095},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1362699000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#755"}],"scale":100,"value":73.55322048376054},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1446669000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#756"}],"scale":100,"value":74.69421132270064},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1510963000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#757"}],"scale":100,"value":74.64425005774463},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1546925000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#758"}],"scale":100,"value":70.33424374161643},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1546925000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#759"}],"scale":100,"value":70.33424374161643},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1658691000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#760"}],"scale":100,"value":73.01595052966465},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1574535000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#761"}],"scale":100,"value":71.85060986259435},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1662672000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#762"}],"scale":100,"value":71.81867500024057},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1559569000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#763"}],"scale":100,"value":70.8146289135011},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1559569000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#764"}],"scale":100,"value":70.8146289135011},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1591103000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#765"}],"scale":100,"value":71.55413571591531},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1559861000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#766"}],"scale":100,"value":70.01598219328517},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1508450000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#767"}],"scale":100,"value":68.10587026417846},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1481036000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#768"}],"scale":100,"value":69.54051083160707},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1481036000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#769"}],"scale":100,"value":69.54051083160707},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1546912000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#770"}],"scale":100,"value":69.98387755735297},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1475739000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#771"}],"scale":100,"value":65.74157083332486},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1522422000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#772"}],"scale":100,"value":63.24573607055074},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1453455000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#773"}],"scale":100,"value":64.70547763776656},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1453455000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#774"}],"scale":100,"value":64.70547763776656},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1474646000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#775"}],"scale":100,"value":61.66252782023618},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1390738000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#776"}],"scale":100,"value":55.958491103284736},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1473317000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#777"}],"scale":100,"value":53.83613981240969},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1435229000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#778"}],"scale":100,"value":50.406102440795166},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1435229000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#779"}],"scale":100,"value":50.406102440795166},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1527221000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#780"}],"scale":100,"value":47.3784737114013},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1625313000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#781"}],"scale":100,"value":44.522685784215106},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1617691000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#782"}],"scale":100,"value":37.01436182806234},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1714205000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#783"}],"scale":100,"value":34.932636411631044},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1714205000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#784"}],"scale":100,"value":34.932636411631044},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1833113000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#785"}],"scale":100,"value":32.66901713096792},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1978700000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#786"}],"scale":100,"value":30.271996765553137},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2123451000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#787"}],"scale":100,"value":28.2145903060631},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2034757000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#788"}],"scale":100,"value":29.446218885105203},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2034757000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#789"}],"scale":100,"value":29.446218885105203},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2200479000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#790"}],"scale":100,"value":27.23466118058841},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2980296000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#791"}],"scale":100,"value":59.896802196828766},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":3070769000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#792"}],"scale":100,"value":58.15422781720149},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":3203959000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#793"}],"scale":100,"value":55.75439635775614},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":3203959000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#794"}],"scale":100,"value":55.75439635775614},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":3286363000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#795"}],"scale":100,"value":54.374668896893006},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":3417888000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#796"}],"scale":100,"value":52.3033229877632},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":3424308000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#797"}],"scale":100,"value":52.22614320908049},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2046286000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#798"}],"scale":100,"value":136.14954116873204},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2046286000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#799"}],"scale":100,"value":136.14954116873204},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1993678000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#800"}],"scale":100,"value":132.27552292797532},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2012982000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#801"}],"scale":100,"value":124.8452296145718},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":713388000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#802"}],"scale":100,"value":73.32629648942792},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":723481000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#803"}],"scale":100,"value":72.3086024373826},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":732584000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#804"}],"scale":100,"value":71.41556463149618},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":712626000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#805"}],"scale":100,"value":73.42126164355497},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":712626000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#806"}],"scale":100,"value":73.42126164355497},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":729523000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#807"}],"scale":100,"value":74.43055256654006},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":725290000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#808"}],"scale":100,"value":72.11253429662618},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":705649000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#809"}],"scale":100,"value":74.12509618804816},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":705649000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#810"}],"scale":100,"value":74.12509618804816},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":717445000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#811"}],"scale":100,"value":72.93381374181993},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":727645000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#812"}],"scale":100,"value":71.91707494726137},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":737160000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#813"}],"scale":100,"value":70.99462803190623},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":622824000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#814"}],"scale":100,"value":67.97843371482152},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":622824000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#815"}],"scale":100,"value":67.97843371482152},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":663236000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#816"}],"scale":100,"value":69.12019251065985},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":663812000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#817"}],"scale":100,"value":67.56054425048056},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":645341000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#818"}],"scale":100,"value":64.07775114241929},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":658492000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#819"}],"scale":100,"value":60.52708309288496},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":658492000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#820"}],"scale":100,"value":60.52708309288496},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":696469000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#821"}],"scale":100,"value":62.2587652860357},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":730083000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#822"}],"scale":100,"value":62.1382774287307},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":731910000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#823"}],"scale":100,"value":60.62343730786572},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":701702000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#824"}],"scale":100,"value":63.38288903266629},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":701702000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#825"}],"scale":100,"value":63.38288903266629},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":784914000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#826"}],"scale":100,"value":66.84757820602002},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":849345000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#827"}],"scale":100,"value":66.18170472540605},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":860416000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#828"}],"scale":100,"value":63.634799910740846},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":942060000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#829"}],"scale":100,"value":65.773729911046},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":942060000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#830"}],"scale":100,"value":65.773729911046},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1075151000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#831"}],"scale":100,"value":70.69109362312828},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1160227000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#832"}],"scale":100,"value":71.52203835973478},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1174004000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#833"}],"scale":100,"value":69.85180629708246},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1270278000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#834"}],"scale":100,"value":71.42168879568095},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2148024500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#835"}],"scale":100,"value":2.334517134231942},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":55136000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2344341500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":2.351875782602492},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":45832000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2568595500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":1.7843214316929232},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":40006000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2582560500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"#841"}],"scale":100,"value":1.5490827804421232},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":96535000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2761222000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":3.496097017914532},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2761222000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#844"}],"scale":100,"value":3.496097017914532},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":87401000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2877631500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":3.037254770112156},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":77120000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3007214500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":2.564499472851039},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":84968000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2991760000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#850"}],"scale":100,"value":2.840067385084365},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-19930000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":3041444000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":-0.6552808468608989},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":3041444000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#853"}],"scale":100,"value":-0.6552808468608989},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-12576000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":3083065500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":-0.4079057029440341},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":6727000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":3127570500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":0.2150870779731424},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-5431000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":3095571000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":-0.1754442072238046},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":11375000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":3068427000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":0.3707111168034957},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":3068427000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#862"}],"scale":100,"value":0.3707111168034957},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":32868000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":3135715500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":1.0481818264443952},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":57067000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":3158366500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":1.8068517380740963},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":95945000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":3215805500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":2.9835448692403816},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":172493000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":3174688000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":5.433384319970971},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":3174688000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#871"}],"scale":100,"value":5.433384319970971},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":211194000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3240287500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":6.5177549831612165},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":219805000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3233439000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":6.797870626289843},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":236851000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3366416500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":7.035701019169791},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":189580000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3334010000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":5.686245692124499},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3334010000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#880"}],"scale":100,"value":5.686245692124499},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":229607000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3355382000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":6.842946645121181},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":280989000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3431983000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":8.187365729958453},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":330820000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3508609000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":9.428807826691433},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":430158000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3577557500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":12.023789974025574},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3577557500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#889"}],"scale":100,"value":12.023789974025574},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":454895000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3612813500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":12.591156449121993},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":477652000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3788102500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":12.609268096626213},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":450984000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3869280000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":11.65550179878427},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":408375000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3999243500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":10.211306213287589},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3999243500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#898"}],"scale":100,"value":10.211306213287589},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":455989000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":4048393500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":11.263455491666015},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":506482000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":4825304500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":10.496373855784645},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":530013000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":4707003000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":11.260094799174762},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":633125000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":4801040500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":13.187245556458022},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":4801040500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#907"}],"scale":100,"value":13.187245556458022},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":570995000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":4850415000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":11.77208548134541},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":585570000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":5598781500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":10.458882883713178},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":612280000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5470617000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":11.192156204684043},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":570582000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":4808068500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":11.867177017132763},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":4808068500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#916"}],"scale":100,"value":11.867177017132763},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":578527000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":4898223000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":11.810956749008774},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":549961000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":4986983000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":11.027930113256854},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":37310000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":2.8029344041228903},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":36368000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":1340497500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":2.7130225904934546},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":30603000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":1337366500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":2.288303168951817},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":28608000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1335023500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":2.142883627142144},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1335023500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#928"}],"scale":100,"value":2.142883627142144},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":2.7574482533943296},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":27260000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":1345854500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":2.0254789800829136},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":26906000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1364673000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":1.9716078503788086},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":27217000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1374542000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":1.9800777277085748},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":27217000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1322949500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":2.057296971653113},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1322949500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#937"}],"scale":100,"value":2.057296971653113},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":27514000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1329423000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":2.069619677108039},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":27996000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1352518000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":2.0699169992562023},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":34086000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1353185500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":2.5189451113686925},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":27675000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1279815000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":2.162421912542047},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1279815000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#946"}],"scale":100,"value":2.162421912542047},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":25262000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1309253000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":1.9294972018395224},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":27816000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1353694000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":2.0548218430457696},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":23779000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1346240000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":1.766326955074875},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":31354000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1354616000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":2.31460428638079},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1354616000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#955"}],"scale":100,"value":2.31460428638079},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":31129000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1445444000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":2.1535943281095635},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":44280000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1543711000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":2.8684125461307204},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":57701000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1543292000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":3.7388258346443832},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":59002000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1639820500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":3.5980767407164382},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1639820500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#964"}],"scale":100,"value":3.5980767407164382},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":46737000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1797243500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":2.6004823497761986},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":35455000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1976996000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":1.793377427167278},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":33044000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1981742000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":1.667421894474659},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":50146000},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2148024500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#972"}],"scale":100,"value":2.334517134231942},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":342728000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#973"}],"scale":100,"value":14.631427837818912},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":337752500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#974"}],"scale":100,"value":16.324379538271366},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":348250000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#975"}],"scale":100,"value":13.160660445082556},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":368528500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"#976"}],"scale":100,"value":10.8556054687765},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":410965500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#977"}],"scale":100,"value":23.489806321941867},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":410965500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#978"}],"scale":100,"value":23.489806321941867},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":403986000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#979"}],"scale":100,"value":21.63466060705074},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":404656500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#980"}],"scale":100,"value":19.058139434310334},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":425839500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#981"}],"scale":100,"value":19.95305743126225},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":457036500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#982"}],"scale":100,"value":-4.36070204458506},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":457036500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#983"}],"scale":100,"value":-4.36070204458506},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":450092500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#984"}],"scale":100,"value":-2.794092325466432},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":455465500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#985"}],"scale":100,"value":1.4769505044838742},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":474835000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#986"}],"scale":100,"value":-1.1437657291480199},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":453141000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#987"}],"scale":100,"value":2.510256189574547},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":453141000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#988"}],"scale":100,"value":2.510256189574547},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":458463000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#989"}],"scale":100,"value":7.169171776130244},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":486637000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#990"}],"scale":100,"value":11.726810743942611},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":520331000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#991"}],"scale":100,"value":18.439224263017195},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":482053000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#992"}],"scale":100,"value":35.782994815922734},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":482053000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#993"}],"scale":100,"value":35.782994815922734},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":514832500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#994"}],"scale":100,"value":41.021885758960444},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":559033500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#995"}],"scale":100,"value":39.31875281177246},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":619847500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#996"}],"scale":100,"value":38.21117290946564},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":612388000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#997"}],"scale":100,"value":30.957497534242997},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":612388000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#998"}],"scale":100,"value":30.957497534242997},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":684494500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#999"}],"scale":100,"value":33.5440240936925},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":757091000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#1000"}],"scale":100,"value":37.114296696169944},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":849526500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#1001"}],"scale":100,"value":38.94169281358498},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":913587000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#1002"}],"scale":100,"value":47.08451411852402},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":913587000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1003"}],"scale":100,"value":47.08451411852402},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1018950000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1004"}],"scale":100,"value":44.64350556945876},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1140694000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#1005"}],"scale":100,"value":41.87380664753212},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1271620500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#1006"}],"scale":100,"value":35.46529801933831},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1275493000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#1007"}],"scale":100,"value":32.01703184572553},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1275493000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1008"}],"scale":100,"value":32.01703184572553},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1417719500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1009"}],"scale":100,"value":32.16355562577788},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1287451000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1010"}],"scale":100,"value":39.33990497502429},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1404657500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1011"}],"scale":100,"value":37.732543342416214},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1426604500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1012"}],"scale":100,"value":44.37985440253413},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1426604500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1013"}],"scale":100,"value":44.37985440253413},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1550300000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1014"}],"scale":100,"value":36.831258466103336},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1412706500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1015"}],"scale":100,"value":41.450223383271755},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1460455500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1016"}],"scale":100,"value":41.92390661680551},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":338944000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1017"}],"scale":100,"value":168.34108289274926},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":338944000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1018"}],"scale":100,"value":168.34108289274926},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":427972000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1019"}],"scale":100,"value":135.1787032796538},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":565044500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1020"}],"scale":100,"value":97.33056422989694},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"equity@2011Q1"}],"scale":100,"value":19.607224876108194},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":193438500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1021"}],"scale":100,"value":18.800807491786795},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":205835000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1022"}],"scale":100,"value":14.867733864503121},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":185996500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1023"}],"scale":100,"value":15.380934587478798},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":185996500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1024"}],"scale":100,"value":15.380934587478798},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":146985000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1025"}],"scale":100,"value":25.945504643330953},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":174925000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1026"}],"scale":100,"value":20.612834071745034},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":192236000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1027"}],"scale":100,"value":14.180486485361744},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":202343000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1028"}],"scale":100,"value":13.297223032178035},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":211610500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1029"}],"scale":100,"value":12.861838141302062},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":194422500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1030"}],"scale":100,"value":13.998894160912446},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":194422500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1031"}],"scale":100,"value":13.998894160912446},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":199495500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1032"}],"scale":100,"value":13.79178978974463},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":209840500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1033"}],"scale":100,"value":13.341561805275912},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":222818500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1034"}],"scale":100,"value":15.297652573731535},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":229682000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1035"}],"scale":100,"value":12.049268118529097},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":229682000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1036"}],"scale":100,"value":12.049268118529097},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":233831000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1037"}],"scale":100,"value":10.803529044480843},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":245879500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1038"}],"scale":100,"value":11.312858534363377},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":260011000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1039"}],"scale":100,"value":9.145382310748392},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":258434500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1040"}],"scale":100,"value":12.1322811002401},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":258434500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1041"}],"scale":100,"value":12.1322811002401},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":261537000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1042"}],"scale":100,"value":11.902331218909753},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":281828000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1043"}],"scale":100,"value":15.711710688788907},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":300546500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1044"}],"scale":100,"value":19.198693047498473},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":289687500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1045"}],"scale":100,"value":20.367464940668825},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":289687500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1046"}],"scale":100,"value":20.367464940668825},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":287666500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1047"}],"scale":100,"value":16.246938729396714},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":308821500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1048"}],"scale":100,"value":11.4807421115434},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":333416500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1049"}],"scale":100,"value":9.91072727354525},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":342728000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#1050"}],"scale":100,"value":14.631427837818912},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":823687000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":35.712204601167684},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":232137000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":37.11484101199765},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":319420000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":38.008815017896595},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":303533000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":35.75064662178398},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":276070000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":32.80455344835782},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1157443000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":36.97729657891249},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":207164000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":24.156447172493255},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":60199000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":5.190445971905588},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":51472000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":4.465880764662344},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":18941000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":1.6947469198214105},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":337776000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":7.877995740262356},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":38155000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":3.583446739490803},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":53656000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":4.398021972077126},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":66996000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":5.564299317377519},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":42378000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":3.7285836080632073},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":201185000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":4.349603620385345},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":70109000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":6.356717489699992},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-46444000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-3.6465019286952005},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":57455000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":4.520353194144278},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":99688000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":8.45566686938961},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":180808000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":3.746113423897701},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":96836000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":8.255265677255563},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":205871000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":16.77546314215521},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":128948000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":9.706402184745922},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":123702000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":9.674520602798143},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":555357000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":11.090820966030579},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":134501000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":10.591822543798246},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":162129000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":11.313277779561037},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":171157000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":11.74373830134099},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":170456000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":12.155120837400935},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":638243000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":11.473590049749106},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":167284000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":11.911777481240549},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":143617000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":9.002987058170842},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":83839000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":5.147953228223945},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":58161000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":3.6979390193890405},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":452901000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":7.3037274730336055},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":19984000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":1.271536393148054},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":57111000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":3.2844461109526435},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":53224000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":3.1081014793030715},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":115539000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":7.084127346169966},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":245858000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":3.6949691442167865},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-11649000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-0.7318930452254513},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":59576000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":3.31725450083884},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":122665000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":6.947291991853444},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":157747000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":9.032204501014895},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":328339000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":4.758732098538543},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":266691000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":16.87942292830844},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":196901000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.611640193390626},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":5532000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":1.3254712347344322},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":10494000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":2.654262907093208},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":18483000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":5.2156466577871985},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":46640000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":3.0793629204825868},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":71613000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":4.962834012249595},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":17556000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":4.881697527173845},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":7800000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":1.844438191220954},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":13997000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":3.448743156473455},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":13841000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":3.712127104347762},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":53194000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":3.4071657190218874},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":6366000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":1.6877659503957032},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-1714000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-0.39796328243086876},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":14609000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":3.479534601231382},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":7637000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":1.9749159555210838},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":26898000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":1.666095774801435},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":5031000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":1.3116899708252694},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":30494000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":7.108506477007026},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":23212000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.342675112322315},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":46301000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":11.741480003144522},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":105038000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":6.399562306445206},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":64671000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":16.642819276240274},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":155210000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":33.780004483397285},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":161130000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":35.20612835280854},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":179078000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":40.640616560532685},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":560089000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":32.07162976438542},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":172203000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":37.992688410225625},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":225701000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":36.71827592433823},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":230222000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":37.20422878899041},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":221844000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":35.797687973200624},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2008-12-28","value":126706000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.1564e+9 but the year reports 3.1301e+9 (0.83% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.8342e+8 ≠ revenue − cost 3.7491e+8 (2.22% apart) — check whether revenue includes a component outside the cost base."},{"metric":"interestExpense","periodKey":"2023Q3","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.5160e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2023Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -3.6840e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2023","rule":"impossible-sign","severity":"error","message":"Interest expense reports -9.1800e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.7160e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}