{"schemaVersion":2,"ticker":"CPK","company":{"ticker":"CPK","name":"CHESAPEAKE UTILITIES CORP","exchange":"NYSE","cik":19745,"sic":"4923","sicDescription":"Natural Gas Transmisison & Distribution","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.595Z","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":{"totalDebt":[null,162816000,153188000,171302000,234611000,255826000,331554000,358924000,457785000,622413000,733139000,697743000,789499000,802028000,1385500000,1483700000,1619700000],"equity":[209781000,226239000,240780000,256598000,278773000,300322000,358138000,446086000,486294000,518439000,561577000,697085000,774200000,832700000,1246100000,1390200000,1598500000],"operatingCashFlow":[45846000,61118000,71121000,66641000,72931000,73708000,104715000,104141000,110089000,117362000,102964000,158916000,150504000,158900000,203500000,239400000,233700000],"capex":[26703000,45637000,47037000,72776000,97120000,91588000,143599000,169861000,175329000,240351000,184727000,165511000,186924000,128300000,188600000,355300000,448600000],"revenue":[268785000,427546000,418027000,392502000,444306000,498834000,459244000,498860000,449646000,490316000,479605000,488198000,569968000,680700000,670600000,787200000,930000000],"operatingExpenses":[235049000,375616000,364322000,335867000,381572000,436555000,381486000,412877000,359916000,395472000,373320000,375475000,438856000,537800000,519800000,559000000,674100000],"operatingIncome":[33736000,51930000,53705000,56635000,62734000,62279000,77758000,85983000,89730000,94844000,106285000,112723000,131112000,142900000,150800000,228200000,255900000],"pretaxIncome":[26815000,42979000,45611000,48159000,54872000,60037000,68045000,73016000,74996000,78091000,82214000,94180000,112697000,123600000,115300000,161800000,193000000],"interestExpense":[7086000,9146000,9000000,8747000,8234000,9482000,10006000,10639000,12530000,16146000,22224000,21765000,20135000,24400000,36900000,68400000,72500000],"netIncome":[15897000,26056000,27622000,28863000,32787000,36092000,41140000,44675000,58124000,56580000,65153000,71498000,83466000,89800000,87200000,118600000,140300000],"dilutedEps":[1.4333333333333331,1.8199999999999998,1.9133333333333333,1.99,2.26,2.47,2.72,2.86,3.55,3.45,3.96,4.26,4.73,5.04,4.73,5.26,5.97],"cash":[2818000,1643000,3361000,3361000,3356000,4574000,2855000,4178000,5614000,6089000,6985000,3499000,4976000,6204000,4900000,7900000,1800000],"currentAssets":[null,137273000,127760000,100597000,126409000,122373000,111707000,141151000,178587000,191537000,134826000,136431000,170336000,193976000,185700000,204300000,237000000],"totalAssets":[null,670993000,709066000,733746000,837522000,904469000,1067421000,1229219000,1414934000,1693671000,1783198000,1932487000,2114869000,2215037000,3304700000,3577000000,3994800000],"currentLiabilities":[null,197642000,157499000,162166000,221942000,194235000,279593000,334051000,413000000,528234000,423324000,329032000,376394000,369023000,386400000,419400000,529900000],"totalLiabilities":[null,444754000,468286000,477148000,558749000,604147000,709283000,783133000,928640000,1175232000,1221621000,1235402000,1340669000,1382337000,2058600000,2186800000,2396300000],"depreciationAndAmortization":[11588000,18536000,20153000,22510000,23965000,26316000,29972000,32159000,36386000,40220000,45424000,58117000,62661000,69000000,65500000,65700000,91700000],"dilutedShares":[11160301.5,14373561,14476587,14507261,14543446,14604944,15143373,15613091,16383352,16419870,16448486,16770735,17633029,17804000,18435000,22531000,23488000],"totalCosts":[235049000,375616000,364322000,335867000,381572000,436555000,381486000,412877000,359916000,395472000,373320000,375475000,438856000,537800000,519800000,559000000,674100000],"ebitda":[45489000,70661000,74764000,79416000,87071000,95835000,108023000,115814000,123912000,134457000,149862000,174062000,195493000,217000000,217700000,295900000,357200000],"netMargin":[5.914392544226798,6.09431499768446,6.607707157671634,7.353593102710304,7.379373674899731,7.235272655833404,8.95820086925469,8.95541835384677,12.926613380303618,11.539496977459434,13.584720759791914,14.645287362914228,14.643980012913005,13.192302042015571,13.003280644199226,15.066056910569106,15.086021505376342],"ebit":[33901000,52125000,54611000,56906000,63106000,69519000,78051000,83655000,87526000,94237000,104438000,115945000,132832000,148000000,152200000,230200000,265500000],"freeCashFlow":[19143000,15481000,24084000,-6135000,-24189000,-17880000,-38884000,-65720000,-65240000,-122989000,-81763000,-6595000,-36420000,30600000,14900000,-115900000,-214900000],"capexOutflow":[-26703000,-45637000,-47037000,-72776000,-97120000,-91588000,-143599000,-169861000,-175329000,-240351000,-184727000,-165511000,-186924000,-128300000,-188600000,-355300000,-448600000],"operatingMargin":[12.551295645218296,12.14606147642593,12.847256277704549,14.429225838339676,14.119548239276536,12.48491482136342,16.93173999007064,17.23589784709137,19.955698482806476,19.3434438199039,22.160944944277063,23.089607085649675,23.003396681918986,20.993095343029232,22.487324783775723,28.988821138211385,27.516129032258064],"netDebt":[null,161173000,149827000,167941000,231255000,251252000,328699000,354746000,452171000,616324000,726154000,694244000,784523000,795824000,1380600000,1475800000,1617900000],"currentRatio":[null,0.6945537891743657,0.8111797535222446,0.6203334854408445,0.5695587135377711,0.6300254845934049,0.399534323105371,0.42254326435185047,0.43241404358353513,0.3625987725136966,0.31849363608016557,0.4146435605047533,0.4525470650435448,0.5256474528687913,0.4805900621118012,0.4871244635193133,0.44725419890545387],"fcfMargin":[7.122049221496736,3.6208969327277067,5.761350343398871,-1.563049360258037,-5.444220874802501,-3.5843587245456403,-8.466958740887197,-13.174036803912923,-14.509191675228958,-25.08361954331492,-17.047987406303104,-1.3508863207141364,-6.3898324116441625,4.495372410753636,2.2218908440202805,-14.723069105691057,-23.107526881720432],"debtToCapital":[null,41.84909588618576,38.883361085164275,40.033185323673756,45.69893101460116,45.999625998834844,48.07276291446036,44.586278431323834,48.49011576361724,54.55685750649515,56.62546844250013,50.02358713762557,50.48919261315636,49.06186227922933,52.648578811369504,51.626709349664225,50.32937667018831],"returnOnAssets":[null,3.8831999737702185,4.003017262305452,4.000937059020856,4.173317346245199,4.143764232995463,4.172646547221194,3.8904660721750037,4.396417302629613,3.640218039924661,3.747797227908213,3.848442480996102,4.12447039499367,4.1478960513230545,3.1595708273781886,3.446822732754988,3.7058559391426082],"revenueGrowth":[null,59.06616812694161,-2.2264270979029166,-6.10606491925163,13.198404084565185,12.27262292204021,-7.936507936507942,8.626351133602173,-9.86529286773844,9.04489309367813,-2.1845095815759663,1.7916827389205636,16.749351697467006,19.427757347780926,-1.483766710738943,17.387414255890256,18.140243902439025],"returnOnEquity":[9.551935683512891,11.951745332782899,11.829069052865087,11.606062190125016,12.248328729049575,12.464966887989018,12.49582358837287,11.110088731497692,12.467877903858941,11.262693670855839,12.065191626790714,11.360953139127105,11.346000265074407,11.176800049785301,8.389455455070232,8.997458559344535,9.38869742697494]}},"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":{"totalDebt":[null,null,162816000,null,130567000,152856000,153188000,134088000,130504000,147673000,171302000,157680000,190831000,206875000,234611000,211620000,224357000,247326000,255826000,233971000,260087000,292141000,331554000,330507000,335982000,310102000,358924000,347981000,359305000,416482000,457785000,460511000,486861000,519503000,622413000,633900000,652750000,676154000,733139000,710122000,732111000,751959000,697743000,678248000,681344000,713691000,789499000,758460000,744301000,772643000,802028000,771852000,761543000,782371000,1385500000,1374032000,1400445000,1406231000,1483700000,1500900000,1520400000,1568200000,1619700000,1659500000,1687700000],"equity":[null,null,226239000,null,238000000,237548000,240780000,248144000,250407000,250484000,256598000,267772000,269304000,269788000,278773000,293251000,296223000,296221000,300322000,317746000,351176000,353315000,358138000,374252000,379554000,438300000,446086000,460829000,461678000,463820000,486294000,505241000,507987000,508298000,518439000,543659000,544384000,544711000,561577000,584129000,593277000,616690000,697085000,726388000,741564000,750962000,774200000,805512000,815701000,814438000,832700000,858588000,864228000,866677000,1246100000,1280900000,1290600000,1348300000,1390200000,1447300000,1499100000,1518700000,1598500000,1651700000,1673400000],"operatingCashFlow":[null,-2220000,6324000,34270000,25819000,-7315000,18347000,34550000,26209000,3706000,2176000,35160000,18903000,12364000,6504000,46063000,12500000,6456000,8689000,62333000,18069000,13530000,10783000,44134000,33529000,8070000,18408000,59954000,36416000,2002000,11717000,66672000,41680000,19644000,-10634000,40486000,34089000,29364000,-975000,58808000,32870000,24202000,43036000,80382000,53834000,18568000,-2280000,69120000,54675000,12215000,22890000,81667000,67316000,34364000,20153000,97300000,70100000,50300000,21700000,85000000,54200000,59100000,35400000,118000000,95600000],"capex":[null,12601000,19436000,8355000,12881000,12141000,13660000,14744000,19642000,16965000,21425000,16409000,24811000,27359000,28541000,18528000,24354000,26229000,22477000,25482000,31868000,39949000,46300000,37783000,35000000,36806000,60272000,42172000,46455000,41510000,45192000,63116000,63695000,44599000,68941000,43216000,47227000,48872000,45412000,35182000,47597000,40642000,42090000,51994000,52637000,43582000,38711000,29887000,35200000,32941000,30272000,42418000,47847000,47419000,50916000,75500000,82500000,101600000,95700000,113800000,100100000,108300000,126400000,141900000,125000000],"revenue":[80061000,76466000,117759000,146597000,86831000,80610000,103988000,120914000,83897000,78175000,109516000,140729000,94146000,86545000,122887000,186337000,100497000,91619000,120380000,170081000,92682000,91913000,104567000,146296000,102342000,108348000,141874000,185160000,125084000,126936000,180403000,168831000,93872000,93400000,134214000,160464000,94542000,92626000,131974000,152690000,97051000,101419000,137038000,191187000,111082000,107335000,160364000,222880000,139470000,131053000,187297000,218129000,135593000,131547000,185331000,245700000,166300000,160200000,215000000,298700000,192800000,179600000,258900000,353100000,201900000],"operatingExpenses":[72300000,71883000,103571000,121758000,79055000,75016000,88492000,100841000,73442000,70611000,90972000,114179000,84994000,77825000,104575000,154714000,90040000,83827000,107973000,132573000,79512000,81004000,88397000,109916000,86600000,98192000,118168000,150061000,111023000,112304000,null,198950000,123416000,80521000,105338000,183623000,76377000,78269000,102335000,110556000,79074000,84013000,101833000,139590000,88504000,87222000,123540000,168015000,113001000,112405000,144378000,163214000,107247000,111319000,138019000,166100000,125500000,119300000,148100000,211900000,142500000,134600000,185100000,253700000,149000000],"operatingIncome":[7761000,4583000,14188000,24839000,7776000,5594000,15495000,20073000,10455000,7564000,18543000,26550000,9152000,8720000,18312000,31623000,10457000,7792000,12408000,37508000,13170000,10909000,16171000,36380000,15742000,10156000,21819000,35099000,14061000,14632000,23628000,40853000,12238000,12879000,28873000,44122000,18165000,14357000,29641000,42134000,17977000,17406000,35206000,51597000,22578000,20113000,36824000,54865000,26469000,18648000,42919000,54915000,28346000,20228000,47312000,79600000,40800000,40900000,66900000,86800000,50300000,45000000,73800000,99400000,52900000],"pretaxIncome":[5445000,2429000,11955000,22711000,5689000,3854000,13357000,17978000,8367000,5302000,16512000,24767000,7160000,6795000,16151000,29474000,8559000,5265000,16739000,35193000,10514000,8453000,13886000,33696000,13110000,7406000,18803000,31660000,9986000,11157000,22192000,36810000,9105000,8518000,24055000,38439000,12293000,8603000,22883000,39639000,12644000,12782000,29117000,46867000,18977000,15465000,31388000,50439000,23228000,13365000,36597000,47959000,22213000,13080000,32038000,62800000,25000000,24300000,null,69300000,32900000,27000000,null,80700000,35000000],"interestExpense":[2305000,2256000,2222000,2150000,2114000,2389000,2346000,2291000,2241000,2126000,2090000,2072000,2016000,2026000,2120000,2155000,2303000,2495000,2528000,2448000,2485000,2492000,2581000,2650000,2624000,2722000,2643000,2739000,3073000,3321000,3397000,3664000,3881000,4357000,4382000,5628000,5552000,5403000,5641000,5814000,5054000,4584000,6313000,5105000,5054000,4975000,5001000,5339000,5825000,6240000,6996000,7232000,6964000,7076000,15628000,17000000,16800000,17100000,17500000,18100000,17800000,18200000,18400000,18700000,18400000],"netIncome":[3340000,1628000,7114000,13747000,3520000,2397000,7957000,10727000,5060000,3219000,9857000,14869000,4356000,3879000,9683000,17681000,5134000,3180000,10097000,21109000,6294000,5119000,8619000,20367000,8029000,4416000,11863000,19144000,6046000,6833000,26101000,26856000,6385000,5538000,17801000,28663000,8304000,5621000,22564000,28663000,8304000,5621000,22564000,34466000,13813000,12475000,22352000,36933000,17051000,9662000,26154000,36344000,16133000,9407000,25316000,46200000,18200000,17500000,36700000,50900000,23900000,19400000,46100000,59300000,25400000],"dilutedEps":[0.2333333333333333,0.11333333333333334,0.49978562990154773,0.9533333333333333,0.24666666666666665,0.16666666666666666,0.5533333333333332,0.74,0.3466666666666667,0.22,0.6799999999999999,1.03,0.3,0.27,0.67,1.21,0.35,0.22,0.69,1.44,0.41,0.33,0.56,1.33,0.52,0.29,0.73,1.17,0.37,0.42,1.59,1.64,0.39,0.33,1.09,1.74,0.5,0.34,1.37,1.74,0.5,0.34,1.37,1.96,0.78,0.71,1.26,2.08,0.96,0.54,1.4596858793300218,2.04,0.9,0.53,1.2509757908807375,2.07,0.82,0.78,1.5935832097041627,2.21,1.02,0.82,1.930402144772118,2.47,1.05],"cash":[9256000,2743000,1643000,1984000,1828000,1770000,3361000,2047000,1737000,2046000,3361000,2608000,2210000,1792000,3356000,4791000,2529000,2285000,4574000,16170000,2104000,3781000,2855000,3315000,3266000,1536000,4178000,5700000,2419000,3386000,5614000,5996000,4512000,6215000,6089000,7975000,7254000,4320000,6985000,3982000,3590000,3056000,3499000,5575000,5011000,5886000,4976000,5208000,4186000,2480000,6204000,1700000,4169000,1793000,4900000,1695000,6400000,1600000,7900000,700000,1500000,1800000,1800000,4700000,400000],"currentAssets":[null,null,137273000,null,120137000,111316000,127760000,103349000,78570000,86489000,100597000,93915000,95543000,97982000,126409000,119932000,80414000,88333000,122373000,113294000,78518000,87690000,111707000,100375000,86896000,102156000,141151000,118813000,102435000,149005000,178587000,137834000,116043000,128962000,191537000,153640000,124242000,114875000,134826000,111927000,98558000,119321000,136431000,128552000,110553000,132993000,170336000,152968000,145046000,169203000,193976000,159504000,136769000,137466000,185700000,169665000,156277000,166487000,204300000,199600000,192300000,218800000,237000000,239100000,188000000],"totalAssets":[null,null,670993000,null,660489000,657516000,709066000,693127000,679700000,699952000,733746000,738457000,797557000,797557000,837522000,842561000,821085000,847550000,904469000,913707000,970636000,1008442000,1067421000,1081984000,1097047000,1140510000,1229219000,1238311000,1256988000,1346750000,1414934000,1427450000,1462941000,1505556000,1693671000,1682797000,1681042000,1714240000,1783198000,1788219000,1822175000,1888088000,1932487000,1953950000,1972340000,2021828000,2114869000,2109629000,2117342000,2157422000,2215037000,2197551000,2204490000,2240746000,3304700000,3331884000,3380753000,3467192000,3577000000,3664600000,3737800000,3861400000,3994800000,4095900000,4173800000],"currentLiabilities":[null,null,197642000,null,136733000,134780000,157499000,129862000,112068000,130601000,162166000,153685000,181497000,195014000,221942000,213176000,140013000,169063000,194235000,186353000,199608000,236863000,279593000,274449000,283892000,263053000,334051000,320733000,272054000,339270000,413000000,374323000,388531000,427138000,528234000,508569000,512415000,446247000,423324000,402496000,429823000,359972000,329032000,316002000,322256000,354542000,376394000,279713000,287291000,328851000,369023000,246779000,255157000,288410000,386400000,371655000,410193000,434811000,419400000,433700000,459800000,351200000,529900000,553700000,594700000],"totalLiabilities":[null,null,444754000,null,422489000,419968000,468286000,444983000,429293000,449468000,477148000,470685000,528253000,527769000,558749000,549310000,524862000,551329000,604147000,595961000,619460000,655127000,709283000,707732000,717493000,702210000,783133000,777482000,795310000,882930000,928640000,922209000,954954000,997258000,1175232000,1139138000,1136658000,1169529000,1221621000,1204090000,1228898000,1271398000,1235402000,1227562000,1230776000,1270866000,1340669000,1304117000,1301641000,1342984000,1382337000,1338963000,1340262000,1374069000,2058600000,2050984000,2090153000,2118892000,2186800000,2217300000,2238700000,2342700000,2396300000,2444200000,2500400000],"depreciationAndAmortization":[4545000,4688000,4461000,5021000,4937000,4978000,5217000,5761000,5885000,5767000,5097000,5820000,5977000,6274000,5894000,6635000,6736000,6774000,6170000,6975000,7543000,7636000,7817000,7503000,7780000,8209000,8666000,8812000,9094000,9362000,9119000,9704000,9839000,10633000,10044000,11074000,11609000,11365000,11375000,12252000,12248000,18293000,15324000,15365000,15297000,15798000,16201000,16977000,17216000,17339000,17468000,17183000,17303000,17610000,13404000,17000000,17900000,16800000,14000000,22500000,21900000,23300000,24000000,21500000,22900000],"dilutedShares":[14336028,14246544,14425099.5,14450694,14476330.5,null,null,14500327.5,14522395.5,14514987,null,14518425,14543205,14553501,14558383,14540151,14606779,14616665,14655386,14656310,15280657,15306843,15322569,15331912,15352702,15412783,16354499,16363796,16382207,16389635,16397509,16402985,16417082,16428439,16430715,16432852,16445743,16453867,16461251,16471827,16503603,16592842,17513340,17553167,17616496,17659643,17701642,17761119,17809871,17819373,17824997,17832000,17852000,17858000,20199000,22306000,22335000,22564000,22918000,23041000,23402000,23629000,23872000,24053000,24174000],"totalCosts":[72300000,71883000,103571000,121758000,79055000,75016000,88492000,100841000,73442000,70611000,90972000,114179000,84994000,77825000,104575000,154714000,90040000,83827000,107973000,132573000,79512000,81004000,88397000,109916000,86600000,98192000,118168000,150061000,111023000,112304000,156775000,127978000,81634000,80521000,105338000,116342000,76377000,78269000,102335000,110556000,79074000,84013000,101833000,139590000,88504000,87222000,123540000,168015000,113001000,112405000,144378000,163214000,107247000,111319000,138019000,166100000,125500000,119300000,148100000,211900000,142500000,134600000,185100000,253700000,149000000],"ebitda":[12295000,9373000,18638000,29882000,12740000,11221000,20920000,26030000,16493000,13195000,23699000,32659000,15153000,15095000,24165000,38264000,17598000,14534000,25437000,44616000,20542000,18581000,24284000,43849000,23514000,18337000,30112000,43211000,22153000,23840000,34708000,50178000,22825000,23508000,38481000,55141000,29454000,25371000,39899000,57705000,29946000,35659000,50754000,67337000,39328000,36238000,52590000,72755000,46269000,36944000,61061000,72374000,46480000,37766000,61070000,96800000,59700000,58200000,null,109900000,72600000,68500000,null,120900000,76300000],"netMargin":[4.171818988021633,2.1290508199722753,6.041151844020415,9.3774088146415,4.0538517349794425,2.9735764793449944,7.651844443589645,8.871594687133005,6.031204929854464,4.117684681803645,9.00051134080865,10.565697191055149,4.626856159581926,4.482061355364261,7.879596702661795,9.488722046614468,5.1086102072698685,3.470895774893854,8.387605914603755,12.411145277838207,6.79096264646857,5.56939714730234,8.242562185010566,13.9217750314431,7.84526391901663,4.075755897663086,8.361644839787417,10.339166126593216,4.83355185315468,5.383027667485977,14.468162946292468,15.907031291646675,6.801815237770581,5.929336188436831,13.263146914628877,17.862573536743444,8.783397854921622,6.068490488631702,17.09730704532711,18.772021743401663,8.556326055372947,5.542353996785613,16.465505918066523,18.027376338349367,12.434957958985255,11.622490334001025,13.938290389364196,16.570800430725054,12.225568222556822,7.372589715611241,13.963918268845738,16.661700186586835,11.898106834423606,7.151056276463925,13.65988420717527,18.803418803418804,10.944076969332531,10.923845193508114,17.069767441860463,17.040508871777703,12.396265560165975,10.801781737193764,17.80610274237157,16.794109317473804,12.58048538880634],"ebit":[7750000,4685000,14177000,24861000,7803000,6243000,15703000,20269000,10608000,7428000,18602000,26839000,9176000,8821000,18271000,31629000,10862000,7760000,19267000,37641000,12999000,10945000,16467000,36346000,15734000,10128000,21446000,34399000,13059000,14478000,25589000,40474000,12986000,12875000,28437000,44067000,17845000,14006000,28524000,45453000,17698000,17366000,35430000,51972000,24031000,20440000,36389000,55778000,29053000,19605000,43593000,55191000,29177000,20156000,47666000,79800000,41800000,41400000,null,87400000,50700000,45200000,null,99400000,53400000],"freeCashFlow":[null,-14821000,-13112000,25915000,12938000,-19456000,4687000,19806000,6567000,-13259000,-19249000,18751000,-5908000,-14995000,-22037000,27535000,-11854000,-19773000,-13788000,36851000,-13799000,-26419000,-35517000,6351000,-1471000,-28736000,-41864000,17782000,-10039000,-39508000,-33475000,3556000,-22015000,-24955000,-79575000,-2730000,-13138000,-19508000,-46387000,23626000,-14727000,-16440000,946000,28388000,1197000,-25014000,-40991000,39233000,19475000,-20726000,-7382000,39249000,19469000,-13055000,-30763000,21800000,-12400000,-51300000,-74000000,-28800000,-45900000,-49200000,-91000000,-23900000,-29400000],"capexOutflow":[null,-12601000,-19436000,-8355000,-12881000,-12141000,-13660000,-14744000,-19642000,-16965000,-21425000,-16409000,-24811000,-27359000,-28541000,-18528000,-24354000,-26229000,-22477000,-25482000,-31868000,-39949000,-46300000,-37783000,-35000000,-36806000,-60272000,-42172000,-46455000,-41510000,-45192000,-63116000,-63695000,-44599000,-68941000,-43216000,-47227000,-48872000,-45412000,-35182000,-47597000,-40642000,-42090000,-51994000,-52637000,-43582000,-38711000,-29887000,-35200000,-32941000,-30272000,-42418000,-47847000,-47419000,-50916000,-75500000,-82500000,-101600000,-95700000,-113800000,-100100000,-108300000,-126400000,-141900000,-125000000],"operatingMargin":[9.693858432944879,5.993513456961264,12.048336008288114,16.943730089974558,8.955327014545496,6.939585659347476,14.900757779743817,16.601055295499282,12.461709000321823,9.675727534377998,16.931772526388837,18.866047509752786,9.721071527202431,10.075683170604888,14.901494869270143,16.97086461625979,10.405285729922287,8.504786125148714,10.307360026582488,22.05302179549744,14.209878940894672,11.86883248289143,15.464725965170656,24.867392136490405,15.381759199546618,9.373500203049433,15.37913923622369,18.95603802117088,11.24124588276678,11.527068759059683,13.097343170568118,24.197570351416505,13.036901312425432,13.789079229122056,21.512658888044466,27.496510120650115,19.213682807641046,15.499967611685703,22.45972691590768,27.594472460540963,18.52325066202306,17.16246462694367,25.690684335731696,26.987713599774043,20.325525287625357,18.73852890483067,22.962759721633283,24.616385498923187,18.97827489782749,14.229357588151359,22.91494257783093,25.175469561589704,20.90520897096458,15.37701353888724,25.528378954411295,32.39723239723239,24.533974744437764,25.530586766541823,31.116279069767444,29.0592567793773,26.089211618257263,25.05567928730512,28.50521436848204,28.150665533843107,26.201089648340766],"netDebt":[null,null,161173000,null,128739000,151086000,149827000,132041000,128767000,145627000,167941000,155072000,188621000,205083000,231255000,206829000,221828000,245041000,251252000,217801000,257983000,288360000,328699000,327192000,332716000,308566000,354746000,342281000,356886000,413096000,452171000,454515000,482349000,513288000,616324000,625925000,645496000,671834000,726154000,706140000,728521000,748903000,694244000,672673000,676333000,707805000,784523000,753252000,740115000,770163000,795824000,770152000,757374000,780578000,1380600000,1372337000,1394045000,1404631000,1475800000,1500200000,1518900000,1566400000,1617900000,1654800000,1687300000],"currentRatio":[null,null,0.6945537891743657,null,0.8786247650530596,0.8259088885591334,0.8111797535222446,0.7958371194036746,0.7010921940250562,0.6622384208390442,0.6203334854408445,0.611087614275954,0.5264164145963846,0.5024357225635082,0.5695587135377711,0.5625961646714452,0.5743323834215395,0.522485700596819,0.6300254845934049,0.6079537222368301,0.3933609875355697,0.370214005564398,0.399534323105371,0.3657327955284953,0.30608823073563185,0.3883475953515071,0.42254326435185047,0.37044208110796206,0.3765245135156991,0.43919297314823,0.43241404358353513,0.3682220969590434,0.2986711485055247,0.3019211589697007,0.3625987725136966,0.3021025662201196,0.2424636281139311,0.25742469977389204,0.31849363608016557,0.27808226665606617,0.22929903704548152,0.33147300345582437,0.4146435605047533,0.40680755185093764,0.34305955513628916,0.37511211647703235,0.4525470650435448,0.5468748324175137,0.5048748481504816,0.5145278560807174,0.5256474528687913,0.6463434895189623,0.5360190000666256,0.4766339586006033,0.4805900621118012,0.4565120878233846,0.3809840733508373,0.38289509695016916,0.4871244635193133,0.460225962646991,0.41822531535450197,0.623006833712984,0.44725419890545387,0.43182228643669857,0.31612577770304356],"fcfMargin":[null,-19.382470640546128,-11.134605422940073,17.677715096489013,14.900208450898871,-24.135963279990076,4.507250836634996,16.380237193377113,7.827455093745902,-16.960665174288454,-17.576427188721283,13.324190465362506,-6.2753595479361834,-17.32624646137847,-17.932734951622223,14.77699007711834,-11.795376976427157,-21.58176797389188,-11.453729855457716,21.66673526143426,-14.888543622278327,-28.74348568755236,-33.965782703912325,4.341198665718816,-1.437337554474214,-26.5219477978366,-29.507873183247106,9.603586087707928,-8.025806657925875,-31.1243461271822,-18.555678120652093,2.106248260094414,-23.452147605249703,-26.718415417558887,-59.289641915150426,-1.7013161830690997,-13.89646929407036,-21.061041176343576,-35.148589873763015,15.473180954875893,-15.17449588360759,-16.209980378430078,0.6903194734307273,14.848289894187367,1.0775823265695612,-23.304607071318767,-25.561223217180913,17.602745872218232,13.963576396357642,-15.814975620550465,-3.9413338174129855,17.99348092183983,14.358410832417604,-9.924209598090417,-16.598949986780408,8.872608872608872,-7.456404088995791,-32.02247191011236,-34.418604651162795,-9.641781051221962,-23.807053941908713,-27.39420935412027,-35.14870606411742,-6.7686207873123765,-14.561664190193166],"debtToCapital":[null,null,41.84909588618576,null,35.42558069496184,39.15328736385898,38.883361085164275,35.08026538855983,34.261021603471676,37.0891382042762,40.033185323673756,37.06176019856529,41.472828626381386,43.4006835017612,45.69893101460116,41.9156576630466,43.09750662722348,45.5022288780915,45.999625998834844,42.40779240081419,42.54911551983353,45.26117969311618,48.07276291446036,46.89645680296385,46.95528946132689,41.4352179710904,44.586278431323834,43.023825125802105,43.7652180374015,47.311263634525424,48.49011576361724,47.6841880731285,48.93822975972209,50.54509579188967,54.55685750649515,53.83169760496077,54.526059739344134,55.38319142575141,56.62546844250013,54.86740979918115,55.23748517415278,54.9416979810017,50.02358713762557,48.28638878684585,47.883910976675935,48.727650849723446,50.48919261315636,48.49575312089986,47.71154139545975,48.6832745146593,49.06186227922933,47.340104511665565,46.84195990702257,47.443797876107915,52.648578811369504,51.75394322717116,52.04093577030484,51.05155832335886,51.626709349664225,50.90902923817923,50.35270740188773,50.80177524377207,50.32937667018831,50.11778207296449,50.21272797596025],"returnOnAssets":[null,null,null,null,3.9378399943072484,4.072600514664282,4.002872340965133,3.54927740515086,3.9010915624587277,3.972542999171988,4.000937059020856,4.610976373024566,4.373105018287272,4.402110438067484,4.173317346245199,4.503301037685845,4.4947554802111895,4.337468626660758,4.143764232995463,4.500452095010556,4.540885550819575,4.592584450795047,4.172747972757101,4.048622757731533,4.07547965524696,3.8559260513962155,3.8904660721750037,3.7453858237853375,3.5232271397833936,3.528863086287722,4.396417302629613,4.939377536095697,4.865935838766379,4.549301512530564,3.640218039924661,3.7544928103780824,3.8362802852305498,3.7511072130035563,3.747739704889658,3.7540593301788294,3.7195526283413214,3.6172164222691547,3.5068634720112173,3.792185761786814,4.030238383561535,4.261881840939806,4.106681003598399,4.21170598627466,4.343173870242234,4.1154752647006045,4.1478960513230545,4.142431939227058,4.085906162016478,4.003394140469395,3.1595708273781886,3.5105214185536138,3.5494606053845823,3.756733167038605,3.446822732754988,3.5246275129050533,3.6243320798482497,3.5723096605732723,3.7058559391426082,3.832227304941692,3.796956367864907],"revenueGrowth":[null,null,null,null,8.456052260151626,5.419402087202152,-11.694222946866063,-17.51945810623683,-3.3789775540993383,-3.02071703262623,5.315997999769206,16.387680500190214,12.216169827288216,10.706747681483852,12.209174915080911,32.40838775234671,6.745905296029564,5.86284591830839,-2.04008560710246,-8.723978597916682,-7.776351532881575,0.3208941376788621,-13.135902973915936,-13.984513261328424,10.42273580630544,17.881039678826728,35.6776038329492,26.565319625963802,22.221570811592507,17.155831210543802,27.157195821644553,-8.81885936487362,-24.952831697099555,-26.41961303333964,-25.60323276220462,-4.955843417381878,0.7137378558036422,-0.8286937901498925,-1.6689764108066218,-4.844700368930099,2.6538469674853404,9.49301492021679,3.83711943261551,25.212522103608627,14.457347167983837,5.83322651574163,17.021556064741162,16.576963914910525,25.5558956446589,22.09717240415521,16.794916564815043,-2.1316403445800436,-2.779809277980927,0.3769467314750585,-1.0496697758106133,12.639768210554303,22.64644930048012,21.781568564847543,16.00865478522211,21.571021571021575,15.935057125676488,12.109862671660432,20.418604651162788,18.212253096752583,4.719917012448138],"returnOnEquity":[null,null,null,null,10.928151260504201,11.272669102665567,11.828640804763833,9.914001547488555,10.704596780963419,11.0496852665399,11.606062190125016,12.794718520069159,12.430369955609946,12.670679952025093,12.248328729049575,12.690745299212331,12.864814588870205,12.60686667526488,12.464966887989018,12.936233729461847,12.567211256118716,13.12290619765494,12.496127327400297,11.676045306489327,11.532029614221395,10.467462086999362,11.110088731497692,10.40665516279259,9.859111398520264,9.729526005409479,12.467877903858941,13.629654165847196,13.649043741910866,13.34817378137222,11.262693670855839,11.132996472494995,11.460977164897171,11.469797504104903,12.065006444348974,11.553944535675145,11.453675567677893,11.219552936496523,10.352580756390516,10.828550869618631,11.456645398215967,12.18409361445748,11.297063451336758,11.1721391735753,11.40602273858335,10.987351475661173,11.176800049785301,10.721831620695871,10.511515665245376,10.47376294899516,8.389455455070232,9.07282490016303,9.200084647127287,9.681003459629602,8.997458559344535,9.038926764899934,9.248306269491344,9.13149633763516,9.38869742697494,9.596644078735075,9.468873128447598]}},"filings":[{"accn":"0001628280-24-046369","filed":"2024-11-07","form":"10-Q"},{"accn":"0001628280-26-011753","filed":"2026-02-25","form":"10-K"},{"accn":"0001628280-25-023220","filed":"2025-05-07","form":"10-Q"},{"accn":"0001628280-25-039014","filed":"2025-08-07","form":"10-Q"},{"accn":"0001628280-25-050291","filed":"2025-11-06","form":"10-Q"},{"accn":"0001628280-26-054477","filed":"2026-08-06","form":"10-Q"},{"accn":"0001628280-26-031397","filed":"2026-05-06","form":"10-Q"},{"accn":"0001193125-12-099980","filed":"2012-03-07","form":"10-K"},{"accn":"0000950123-11-073319","filed":"2011-08-05","form":"10-Q"},{"accn":"0000950123-11-095400","filed":"2011-11-04","form":"10-Q"},{"accn":"0001193125-12-207908","filed":"2012-05-03","form":"10-Q"},{"accn":"0001193125-13-097201","filed":"2013-03-08","form":"10-K"},{"accn":"0001445305-14-000904","filed":"2014-03-06","form":"10-K"},{"accn":"0001628280-15-001482","filed":"2015-03-05","form":"10-K"},{"accn":"0001193125-12-344092","filed":"2012-08-08","form":"10-Q"},{"accn":"0001193125-12-458189","filed":"2012-11-08","form":"10-Q"},{"accn":"0001628280-16-011868","filed":"2016-02-29","form":"10-K"},{"accn":"0001193125-13-197642","filed":"2013-05-03","form":"10-Q"},{"accn":"0001445305-13-002075","filed":"2013-08-09","form":"10-Q"},{"accn":"0001445305-13-002793","filed":"2013-11-07","form":"10-Q"},{"accn":"0001628280-17-001844","filed":"2017-02-28","form":"10-K"},{"accn":"0001445305-14-001842","filed":"2014-05-06","form":"10-Q"},{"accn":"0001445305-14-003473","filed":"2014-08-07","form":"10-Q"},{"accn":"0001445305-14-004871","filed":"2014-11-06","form":"10-Q"},{"accn":"0001628280-18-002594","filed":"2018-03-01","form":"10-K"},{"accn":"0001628280-15-003719","filed":"2015-05-06","form":"10-Q"},{"accn":"0001628280-15-006198","filed":"2015-08-06","form":"10-Q"},{"accn":"0001628280-15-008330","filed":"2015-11-05","form":"10-Q"},{"accn":"0001628280-19-002015","filed":"2019-02-27","form":"10-K"},{"accn":"0001628280-16-015682","filed":"2016-05-05","form":"10-Q"},{"accn":"0001628280-16-018456","filed":"2016-08-04","form":"10-Q"},{"accn":"0001628280-16-020701","filed":"2016-11-03","form":"10-Q"},{"accn":"0001628280-20-002321","filed":"2020-02-26","form":"10-K"},{"accn":"0001628280-17-004712","filed":"2017-05-03","form":"10-Q"},{"accn":"0001628280-17-007969","filed":"2017-08-03","form":"10-Q"},{"accn":"0001628280-17-011275","filed":"2017-11-09","form":"10-Q"},{"accn":"0001628280-21-003104","filed":"2021-02-24","form":"10-K"},{"accn":"0001628280-19-010430","filed":"2019-08-08","form":"10-Q"},{"accn":"0001628280-19-013588","filed":"2019-11-07","form":"10-Q"},{"accn":"0001628280-22-003530","filed":"2022-02-23","form":"10-K"},{"accn":"0001628280-20-011822","filed":"2020-08-05","form":"10-Q"},{"accn":"0001628280-20-015567","filed":"2020-11-05","form":"10-Q"},{"accn":"0001628280-23-004607","filed":"2023-02-22","form":"10-K"},{"accn":"0001628280-21-021978","filed":"2021-11-05","form":"10-Q/A"},{"accn":"0001628280-21-021980","filed":"2021-11-05","form":"10-Q/A"},{"accn":"0001628280-24-005944","filed":"2024-02-21","form":"10-K"},{"accn":"0001628280-22-020649","filed":"2022-08-03","form":"10-Q"},{"accn":"0001628280-22-027848","filed":"2022-11-02","form":"10-Q"},{"accn":"0001628280-25-008213","filed":"2025-02-26","form":"10-K"},{"accn":"0001628280-23-027319","filed":"2023-08-03","form":"10-Q"},{"accn":"0001628280-23-036449","filed":"2023-11-02","form":"10-Q"},{"accn":"0001628280-24-036214","filed":"2024-08-08","form":"10-Q"},{"accn":"0001628280-18-006290","filed":"2018-05-08","form":"10-Q"},{"accn":"0001628280-18-010892","filed":"2018-08-09","form":"10-Q"},{"accn":"0001628280-18-014092","filed":"2018-11-09","form":"10-Q"},{"accn":"0001628280-19-006237","filed":"2019-05-08","form":"10-Q"},{"accn":"0001628280-20-006712","filed":"2020-05-06","form":"10-Q"},{"accn":"0001628280-21-008905","filed":"2021-05-04","form":"10-Q"},{"accn":"0001628280-22-012022","filed":"2022-05-03","form":"10-Q"},{"accn":"0001628280-23-015261","filed":"2023-05-03","form":"10-Q"},{"accn":"0001628280-24-021732","filed":"2024-05-08","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-09-30","value":1172956000},"#1":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2024-09-30","value":18522000},"#2":{"kind":"filed","concept":"ShortTermBorrowings","filing":0,"unit":"USD","end":"2024-09-30","value":214753000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"},{"ref":"#2"}],"rule":"component-sum","value":1406231000},"#3":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-12-31","value":1261700000},"#4":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":25500000},"#5":{"kind":"filed","concept":"ShortTermBorrowings","filing":1,"unit":"USD","end":"2024-12-31","value":196500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4"},{"ref":"#5"}],"rule":"component-sum","value":1483700000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4"},{"ref":"#5"}],"rule":"component-sum","value":1483700000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-03-31","value":1260000000},"#7":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":25500000},"#8":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2025-03-31","value":215400000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"},{"ref":"#8"}],"rule":"component-sum","value":1500900000},"#9":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-06-30","value":1249600000},"#10":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":25500000},"#11":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2025-06-30","value":245300000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10"},{"ref":"#11"}],"rule":"component-sum","value":1520400000},"#12":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2025-09-30","value":1437900000},"#13":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":34500000},"#14":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2025-09-30","value":95800000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13"},{"ref":"#14"}],"rule":"component-sum","value":1568200000},"#15":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1327100000},"#16":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":134600000},"#17":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2025-12-31","value":158000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"},{"ref":"#17"}],"rule":"component-sum","value":1619700000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"},{"ref":"#17"}],"rule":"component-sum","value":1619700000},"#18":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2026-03-31","value":1325300000},"#19":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":134600000},"#20":{"kind":"filed","concept":"ShortTermBorrowings","filing":6,"unit":"USD","end":"2026-03-31","value":199600000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":1659500000},"#21":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1317900000},"#22":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":131700000},"#23":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2026-06-30","value":238100000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":1687700000},"#24":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2010-12-31","value":89642000},"#25":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2010-12-31","value":9216000},"#26":{"kind":"filed","concept":"ShortTermBorrowings","filing":7,"unit":"USD","end":"2010-12-31","value":63958000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25"},{"ref":"#26"}],"rule":"component-sum","value":162816000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25"},{"ref":"#26"}],"rule":"component-sum","value":162816000},"#27":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2011-06-30","value":117123000},"#28":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2011-06-30","value":9196000},"#29":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2011-06-30","value":4248000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28"},{"ref":"#29"}],"rule":"component-sum","value":130567000},"#30":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2011-09-30","value":117069000},"#31":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2011-09-30","value":9196000},"#32":{"kind":"filed","concept":"ShortTermBorrowings","filing":9,"unit":"USD","end":"2011-09-30","value":26591000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"},{"ref":"#32"}],"rule":"component-sum","value":152856000},"#33":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2012-03-31","value":110236000},"#34":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2012-03-31","value":8196000},"#35":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2012-03-31","value":15656000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":134088000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2009-12-31","value":209781000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2010-12-31","value":226239000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2010-12-31","value":226239000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2011-06-30","value":238000000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2011-09-30","value":237548000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2011-12-31","value":240780000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2011-12-31","value":240780000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2012-03-31","value":248144000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2012-06-30","value":250407000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2012-09-30","value":250484000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2012-12-31","value":256598000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2012-12-31","value":256598000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2013-03-31","value":267772000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2013-06-30","value":269304000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2013-09-30","value":269788000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2013-12-31","value":278773000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2013-12-31","value":278773000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2014-03-31","value":293251000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2014-06-30","value":296223000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2014-09-30","value":296221000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2014-12-31","value":300322000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2014-12-31","value":300322000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2015-03-31","value":317746000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2015-06-30","value":351176000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2015-09-30","value":353315000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2015-12-31","value":358138000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2015-12-31","value":358138000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2016-03-31","value":374252000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2016-06-30","value":379554000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2016-09-30","value":438300000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2016-12-31","value":446086000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2016-12-31","value":446086000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2017-03-31","value":460829000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2017-06-30","value":461678000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2017-09-30","value":463820000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2017-12-31","value":486294000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2017-12-31","value":486294000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2018-03-31","value":505241000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2018-06-30","value":507987000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2018-09-30","value":508298000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2018-12-31","value":518439000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2018-12-31","value":518439000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2019-03-31","value":543659000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2019-06-30","value":544384000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2019-09-30","value":544711000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2019-12-31","value":561577000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2019-12-31","value":561577000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2020-03-31","value":584129000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2020-06-30","value":593277000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2020-09-30","value":616690000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2020-12-31","value":697085000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2020-12-31","value":697085000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2021-03-31","value":726388000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2021-06-30","value":741564000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2021-09-30","value":750962000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2021-12-31","value":774200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2021-12-31","value":774200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2022-03-31","value":805512000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2022-06-30","value":815701000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2022-09-30","value":814438000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-12-31","value":832700000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-12-31","value":832700000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2023-03-31","value":858588000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-06-30","value":864228000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-09-30","value":866677000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-12-31","value":1246100000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-12-31","value":1246100000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-03-31","value":1280900000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-06-30","value":1290600000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-09-30","value":1348300000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":1390200000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":1390200000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-03-31","value":1447300000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-06-30","value":1499100000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-09-30","value":1518700000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":1598500000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":1598500000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-03-31","value":1651700000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-06-30","value":1673400000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":45846000},"#36":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":54794000},"#37":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":57014000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":-2220000},"#38":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":61118000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":6324000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":61118000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":34270000},"#39":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":60089000},"#40":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":34270000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":25819000},"#41":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":52774000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":-7315000},"#42":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":71121000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":18347000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":71121000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":34550000},"#43":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":60759000},"#44":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":34550000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":26209000},"#45":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":64465000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":3706000},"#46":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":66641000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":2176000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":66641000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35160000},"#47":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":54063000},"#48":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35160000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":18903000},"#49":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":66427000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":12364000},"#50":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":72931000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":6504000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":72931000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46063000},"#51":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":58563000},"#52":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46063000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":12500000},"#53":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":65019000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":6456000},"#54":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":73708000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":8689000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":73708000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":62333000},"#55":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":80402000},"#56":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":62333000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":18069000},"#57":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":93932000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":13530000},"#58":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":104715000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":10783000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":104715000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":44134000},"#59":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":77663000},"#60":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":44134000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":33529000},"#61":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":85733000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":8070000},"#62":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":104141000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":18408000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":104141000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":59954000},"#63":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":96370000},"#64":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":59954000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":36416000},"#65":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":98372000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":2002000},"#66":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":110089000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":11717000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":110089000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":66672000},"#67":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":108352000},"#68":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":66672000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":41680000},"#69":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":127996000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":19644000},"#70":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":117362000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":-10634000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":117362000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":40486000},"#71":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":74575000},"#72":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":40486000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":34089000},"#73":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":103939000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":29364000},"#74":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":102964000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":-975000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":102964000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":58808000},"#75":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":91678000},"#76":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":58808000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":32870000},"#77":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":115880000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":24202000},"#78":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":158916000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":43036000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":158916000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":80382000},"#79":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":134216000},"#80":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":80382000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":53834000},"#81":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":152784000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":18568000},"#82":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":150504000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":-2280000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":150504000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69120000},"#83":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":123795000},"#84":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69120000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":54675000},"#85":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":136010000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":12215000},"#86":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":158900000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":22890000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":158900000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":81667000},"#87":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":148983000},"#88":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":81667000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":67316000},"#89":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":183347000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":34364000},"#90":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":203500000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":20153000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":203500000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97300000},"#91":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":167400000},"#92":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97300000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":70100000},"#93":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":217700000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":50300000},"#94":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":239400000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":21700000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":239400000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":85000000},"#95":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":139200000},"#96":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":85000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":54200000},"#97":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":198300000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":59100000},"#98":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233700000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":35400000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233700000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":118000000},"#99":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":213600000},"#100":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":118000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":95600000},"#101":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26703000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":26703000},"#102":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":26201000},"#103":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":13600000},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":12601000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":12601000},"#105":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":45637000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":19436000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":19436000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":45637000},"#107":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":8355000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":8355000},"#108":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":268785000},"revenue@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":268785000},"#109":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":80061000},"revenue@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":80061000},"#110":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":76466000},"revenue@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":76466000},"#111":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":427546000},"#112":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":309787000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":117759000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":117759000},"revenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":427546000},"#114":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":146597000},"revenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":146597000},"#115":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":86831000},"revenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":86831000},"#116":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":80610000},"revenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":80610000},"#117":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":103988000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":103988000},"#118":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":418027000},"revenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#118"}],"rule":"component-sum","value":418027000},"#119":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":120914000},"revenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":120914000},"#120":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":83897000},"revenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":83897000},"#121":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":78175000},"revenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":78175000},"#122":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":109516000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":109516000},"#123":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":392502000},"revenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":392502000},"#124":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":140729000},"revenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":140729000},"#125":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":94146000},"revenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":94146000},"#126":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":86545000},"revenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":86545000},"#127":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":122887000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":122887000},"#128":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":444306000},"revenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":444306000},"#129":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":186337000},"revenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":186337000},"#130":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":100497000},"revenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":100497000},"#131":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":91619000},"revenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":91619000},"#132":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":120380000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":120380000},"#133":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":498834000},"revenue@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":498834000},"#134":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":170081000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":170081000},"#135":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":92682000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":92682000},"#136":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":91913000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":91913000},"#137":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":104567000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":104567000},"#138":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":459244000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":459244000},"#139":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":146296000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":146296000},"#140":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":102342000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":102342000},"#141":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":108348000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":108348000},"#142":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":141874000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":141874000},"#143":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":498860000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":498860000},"#144":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":185160000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":185160000},"#145":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":125084000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":125084000},"#146":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":126936000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":126936000},"#147":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":180403000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":180403000},"#148":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":449646000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":449646000},"#149":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":168831000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":168831000},"#150":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":93872000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":93872000},"#151":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":93400000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":93400000},"#152":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":134214000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":134214000},"#153":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":490316000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":490316000},"#154":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":160464000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":160464000},"#155":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":94542000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":94542000},"#156":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":92626000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":92626000},"#157":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":131974000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":131974000},"#158":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":479605000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":479605000},"#159":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":152690000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":152690000},"#160":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":97051000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":97051000},"#161":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":101419000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":101419000},"#162":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":137038000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":137038000},"#163":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":488198000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":488198000},"#164":{"kind":"filed","concept":"Revenues","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":191187000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":191187000},"#165":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":111082000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":111082000},"#166":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":107335000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":107335000},"#167":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":569968000},"#168":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":409604000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":160364000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":160364000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":569968000},"#170":{"kind":"filed","concept":"Revenues","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":222880000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":222880000},"#171":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":139470000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":139470000},"#172":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":131053000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":131053000},"#173":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":680700000},"#174":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":493403000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":187297000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":187297000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":680700000},"#176":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":218129000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":218129000},"#177":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":135593000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":135593000},"#178":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":131547000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":131547000},"#179":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":670600000},"#180":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":485269000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":185331000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":185331000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":670600000},"#182":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":245700000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":245700000},"#183":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":166300000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":166300000},"#184":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":160200000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":160200000},"#185":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":787200000},"#186":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":572200000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":215000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":215000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":787200000},"#188":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":298700000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":298700000},"#189":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":192800000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":192800000},"#190":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":179600000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":179600000},"#191":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":930000000},"#192":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":671100000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":258900000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":258900000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":930000000},"#194":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":353100000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":353100000},"#195":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":201900000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":201900000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":235049000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":72300000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":71883000},"#196":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":375616000},"#197":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":272045000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":103571000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":375616000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":121758000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":79055000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":75016000},"#198":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":364322000},"#199":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":275830000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":88492000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":364322000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":100841000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":73442000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":70611000},"#200":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":335867000},"#201":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":244895000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":90972000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":335867000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":114179000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":84994000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":77825000},"#202":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":381572000},"#203":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":276997000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":104575000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":381572000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":154714000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":90040000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":83827000},"#204":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":436555000},"#205":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":328582000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":107973000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":436555000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":132573000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":79512000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":81004000},"#206":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":381486000},"#207":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":293089000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":88397000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":381486000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":109916000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":86600000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":98192000},"#208":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":412877000},"#209":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":294709000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":118168000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":412877000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":150061000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":111023000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":112304000},"#210":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":359916000},"#211":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":373388000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":-13472000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":359916000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":198950000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":123416000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":80521000},"#212":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":395472000},"#213":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":290134000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":105338000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":395472000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":183623000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":76377000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":78269000},"#214":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":373320000},"#215":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":270985000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":102335000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":373320000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":110556000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":79074000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":84013000},"#216":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":375475000},"#217":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":273642000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":101833000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":375475000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":139590000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":88504000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":87222000},"#218":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":438856000},"#219":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":315316000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":123540000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":438856000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":168015000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":113001000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":112405000},"#220":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":537800000},"#221":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":393422000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":144378000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":537800000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":163214000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":107247000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":111319000},"#222":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":519800000},"#223":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":381781000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":138019000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":519800000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":166100000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":125500000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":119300000},"#224":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":559000000},"#225":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":410900000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":148100000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":559000000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":211900000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":142500000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":134600000},"#226":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":674100000},"#227":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":489000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":185100000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":674100000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":253700000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":149000000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":33736000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":7761000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":4583000},"#228":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":51930000},"#229":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":37742000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":14188000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":51930000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":24839000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7776000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5594000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":15495000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":53705000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20073000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10455000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7564000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":18543000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":56635000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":26550000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":9152000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":8720000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":18312000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":62734000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":31623000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10457000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":7792000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":12408000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":62279000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37508000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":13170000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10909000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":16171000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":77758000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36380000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":15742000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10156000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":21819000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":85983000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":35099000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14061000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":14632000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":23628000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":89730000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40853000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":12238000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":12879000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":28873000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":94844000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":44122000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":18165000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":14357000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":29641000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":106285000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":42134000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17977000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17406000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":35206000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":112723000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51597000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":22578000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":20113000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":131112000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":94288000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":36824000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":131112000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":54865000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":26469000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18648000},"#232":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":142900000},"#233":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":99981000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":42919000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":142900000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":54915000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":28346000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":20228000},"#234":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":150800000},"#235":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":103488000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":47312000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":150800000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79600000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":40800000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":40900000},"#236":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":228200000},"#237":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":161300000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":66900000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":228200000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":86800000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":50300000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":45000000},"#238":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":255900000},"#239":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":182100000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":73800000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":255900000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":99400000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":52900000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":112697000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":123600000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":115300000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":161800000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":32900000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":193000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":35000000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26815000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5445000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2429000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":42979000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":31024000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":11955000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":42979000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":22711000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5689000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3854000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":45611000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":32254000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":13357000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":45611000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":17978000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8367000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":5302000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":48159000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":31647000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":16512000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":48159000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24767000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7160000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6795000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54872000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":38721000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":16151000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54872000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":29474000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":8559000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":5265000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":60037000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":43298000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":16739000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":60037000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35193000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10514000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":8453000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":68045000},"#251":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":54159000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":13886000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":68045000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33696000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":13110000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7406000},"#252":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":73016000},"#253":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":54213000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":18803000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":73016000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31660000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9986000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":11157000},"#254":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":74996000},"#255":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":52804000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":22192000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":74996000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":36810000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9105000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":8518000},"#256":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":78091000},"#257":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":54036000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":24055000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":78091000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38439000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":12293000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":8603000},"#258":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":82214000},"#259":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":59331000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":22883000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":82214000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39639000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":12644000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":12782000},"#260":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":94180000},"#261":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":65063000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":29117000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":94180000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":46867000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":18977000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15465000},"#262":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":112697000},"#263":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":81309000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":31388000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":50439000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":23228000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":13365000},"#264":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":123628000},"#265":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":87031000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":36597000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47959000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":22213000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":13080000},"#266":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":115290000},"#267":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":83252000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":32038000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62800000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":25000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":24300000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":69300000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":27000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":80700000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2150000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2114000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2389000},"#268":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9000000},"#269":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":6654000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":2346000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9000000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7086000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2305000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2256000},"#270":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9146000},"#271":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":6924000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":2222000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9146000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2291000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2241000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2126000},"#272":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8747000},"#273":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":6657000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":2090000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8747000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2072000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2016000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2026000},"#274":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8234000},"#275":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6114000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":2120000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8234000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2155000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2303000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2495000},"#276":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9482000},"#277":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6954000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":2528000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9482000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2448000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2485000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2492000},"#278":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10006000},"#279":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":7425000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":2581000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10006000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2650000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2624000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2722000},"#280":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10639000},"#281":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7996000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":2643000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10639000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2739000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3073000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3321000},"#282":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12530000},"#283":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":9133000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":3397000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12530000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3664000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3881000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4357000},"#284":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16146000},"#285":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":11764000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":4382000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16146000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5628000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5552000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5403000},"#286":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":22224000},"#287":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":16583000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":5641000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":22224000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5814000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5054000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4584000},"#288":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21765000},"#289":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":15452000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":6313000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21765000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5105000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5054000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4975000},"#290":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20135000},"#291":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15134000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":5001000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20135000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5339000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5825000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6240000},"#292":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24400000},"#293":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":17404000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":6996000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24400000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7232000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":6964000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7076000},"#294":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":36900000},"#295":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":21272000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":15628000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":36900000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":17000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":16800000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":17100000},"#296":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":68400000},"#297":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":50900000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":17500000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":68400000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":18100000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":17800000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":18200000},"#298":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72500000},"#299":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":54100000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":18400000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72500000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":18700000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":18400000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":15897000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":3340000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1628000},"#300":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":26056000},"#301":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":18942000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":7114000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":26056000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":13747000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":3520000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2397000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":7957000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":27622000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10727000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":5060000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":3219000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":9857000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":28863000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":14869000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4356000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3879000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":9683000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":32787000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":17681000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":5134000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3180000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":10097000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":36092000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":21109000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":6294000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5119000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":8619000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":41140000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20367000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8029000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4416000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":11863000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":44675000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":19144000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6046000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6833000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":26101000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":58124000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26856000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6385000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5538000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":17801000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":56580000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28663000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8304000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5621000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":22564000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":65153000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28663000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8304000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5621000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":22564000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":71498000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":34466000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":13813000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12475000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":22352000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":83466000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":36933000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":17051000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":9662000},"#302":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":89800000},"#303":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":63646000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":26154000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":89800000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36344000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":16133000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":9407000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87200000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61884000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":25316000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87200000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":46200000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18200000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":17500000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":118600000},"#307":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":81900000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":36700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":118600000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50900000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":23900000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":19400000},"#308":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":140300000},"#309":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":94200000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":46100000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":140300000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":59300000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":25400000},"#310":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.15},"dilutedEps@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#310"}],"scale":0.6666666666666666,"rule":"split-restated","value":1.4333333333333331},"#311":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.35},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#311"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.2333333333333333},"#312":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.17},"dilutedEps@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#312"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.11333333333333334},"#313":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.73},"#314":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":9582374},"#315":{"kind":"computed","op":"product","terms":[{"ref":"#313"},{"ref":"#314"}],"value":26159881.02},"#316":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":1.98},"#317":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":9570921},"#318":{"kind":"computed","op":"product","terms":[{"ref":"#316"},{"ref":"#317"}],"value":18950423.58},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#318","weight":-1}],"value":7209457.440000001},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#314","weight":4},{"ref":"#317","weight":-3}],"rule":"unaverage-quarter","value":9616733},"#321":{"kind":"computed","op":"ratio","terms":[{"ref":"#319"},{"ref":"#320"}],"rule":"per-share-quarter","value":0.7496784448523216},"dilutedEps@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#321"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.49978562990154773},"dilutedEps@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#313"}],"scale":0.6666666666666666,"rule":"split-restated","value":1.8199999999999998},"#322":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.43},"dilutedEps@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#322"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.9533333333333333},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.37},"dilutedEps@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#323"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.24666666666666665},"#324":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.25},"dilutedEps@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#324"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.16666666666666666},"#325":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.83},"dilutedEps@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#325"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.5533333333333332},"#326":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.87},"dilutedEps@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#326"}],"scale":0.6666666666666666,"rule":"split-restated","value":1.9133333333333333},"#327":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.11},"dilutedEps@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#327"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.74},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.52},"dilutedEps@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#328"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.3466666666666667},"#329":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.33},"dilutedEps@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#329"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.22},"#330":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":1.02},"dilutedEps@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#330"}],"scale":0.6666666666666666,"rule":"split-restated","value":0.6799999999999999},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.99},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":1.03},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.3},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.27},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.67},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.26},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":1.21},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.35},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.22},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.69},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.47},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":1.44},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.41},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.33},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.56},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.72},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":1.33},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.52},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.29},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.73},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.86},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":1.17},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.37},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.42},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.59},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.55},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.64},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.39},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.33},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.09},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.45},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":1.74},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.5},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.34},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.37},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.96},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.74},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.5},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.34},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.37},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":4.26},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.96},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.78},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.71},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":1.26},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.73},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":2.08},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.96},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.54},"#331":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.04},"#332":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":17804000},"#333":{"kind":"computed","op":"product","terms":[{"ref":"#331"},{"ref":"#332"}],"value":89732160},"#334":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":3.58},"#335":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":17797001},"#336":{"kind":"computed","op":"product","terms":[{"ref":"#334"},{"ref":"#335"}],"value":63713263.58},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#336","weight":-1}],"value":26018896.42},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#332","weight":4},{"ref":"#335","weight":-3}],"rule":"unaverage-quarter","value":17824997},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#337"},{"ref":"#338"}],"rule":"per-share-quarter","value":1.4596858793300218},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.04},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.04},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.9},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.53},"#339":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.73},"#340":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":18435000},"#341":{"kind":"computed","op":"product","terms":[{"ref":"#339"},{"ref":"#340"}],"value":87197550.00000001},"#342":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":3.47},"#343":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":17847000},"#344":{"kind":"computed","op":"product","terms":[{"ref":"#342"},{"ref":"#343"}],"value":61929090},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#344","weight":-1}],"value":25268460.000000015},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#340","weight":4},{"ref":"#343","weight":-3}],"rule":"unaverage-quarter","value":20199000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#345"},{"ref":"#346"}],"rule":"per-share-quarter","value":1.2509757908807375},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.73},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":2.07},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.82},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.78},"#347":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.26},"#348":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":22531000},"#349":{"kind":"computed","op":"product","terms":[{"ref":"#347"},{"ref":"#348"}],"value":118513060},"#350":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":3.66},"#351":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":22402000},"#352":{"kind":"computed","op":"product","terms":[{"ref":"#350"},{"ref":"#351"}],"value":81991320},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#352","weight":-1}],"value":36521740},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#348","weight":4},{"ref":"#351","weight":-3}],"rule":"unaverage-quarter","value":22918000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#353"},{"ref":"#354"}],"rule":"per-share-quarter","value":1.5935832097041627},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.26},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.21},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.02},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.82},"#355":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.97},"#356":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":23488000},"#357":{"kind":"computed","op":"product","terms":[{"ref":"#355"},{"ref":"#356"}],"value":140223360},"#358":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":4.03},"#359":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":23360000},"#360":{"kind":"computed","op":"product","terms":[{"ref":"#358"},{"ref":"#359"}],"value":94140800},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#360","weight":-1}],"value":46082560},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#356","weight":4},{"ref":"#359","weight":-3}],"rule":"unaverage-quarter","value":23872000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"per-share-quarter","value":1.930402144772118},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.97},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":2.47},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.05},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2009-12-31","value":2818000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2010-06-30","value":9256000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2010-09-30","value":2743000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2010-12-31","value":1643000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2010-12-31","value":1643000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2011-03-31","value":1984000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2011-06-30","value":1828000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2011-09-30","value":1770000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":3361000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":3361000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-03-31","value":2047000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2012-06-30","value":1737000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2012-09-30","value":2046000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2012-12-31","value":3361000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2012-12-31","value":3361000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-03-31","value":2608000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2013-06-30","value":2210000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2013-09-30","value":1792000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":3356000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":3356000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2014-03-31","value":4791000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2014-06-30","value":2529000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2014-09-30","value":2285000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":4574000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":4574000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-03-31","value":16170000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-06-30","value":2104000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-09-30","value":3781000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-12-31","value":2855000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-12-31","value":2855000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-03-31","value":3315000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-06-30","value":3266000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2016-09-30","value":1536000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-12-31","value":4178000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-12-31","value":4178000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2017-03-31","value":5700000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2017-06-30","value":2419000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-09-30","value":3386000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-12-31","value":5614000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-12-31","value":5614000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2018-03-31","value":5996000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2018-06-30","value":4512000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-09-30","value":6215000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-12-31","value":6089000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-12-31","value":6089000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":7975000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2019-06-30","value":7254000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2019-09-30","value":4320000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-12-31","value":6985000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-12-31","value":6985000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2020-03-31","value":3982000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2020-06-30","value":3590000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2020-09-30","value":3056000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-12-31","value":3499000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-12-31","value":3499000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2021-03-31","value":5575000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2021-06-30","value":5011000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2021-09-30","value":5886000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2021-12-31","value":4976000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2021-12-31","value":4976000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2022-03-31","value":5208000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2022-06-30","value":4186000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2022-09-30","value":2480000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":6204000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2022-12-31","value":6204000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-03-31","value":1700000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2023-06-30","value":4169000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2023-09-30","value":1793000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-12-31","value":4900000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2023-12-31","value":4900000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2024-03-31","value":1695000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-06-30","value":6400000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-09-30","value":1600000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":7900000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":7900000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-03-31","value":700000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-06-30","value":1500000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-09-30","value":1800000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-12-31","value":1800000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-12-31","value":1800000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2026-03-31","value":4700000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2026-06-30","value":400000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2010-12-31","value":137273000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2010-12-31","value":137273000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2011-06-30","value":120137000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2011-09-30","value":111316000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2011-12-31","value":127760000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2011-12-31","value":127760000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2012-03-31","value":103349000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2012-06-30","value":78570000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2012-09-30","value":86489000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2012-12-31","value":100597000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2012-12-31","value":100597000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2013-03-31","value":93915000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-06-30","value":95543000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2013-09-30","value":97982000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2013-12-31","value":126409000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2013-12-31","value":126409000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2014-03-31","value":119932000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2014-06-30","value":80414000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2014-09-30","value":88333000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2014-12-31","value":122373000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2014-12-31","value":122373000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2015-03-31","value":113294000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-06-30","value":78518000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2015-09-30","value":87690000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":111707000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":111707000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":100375000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":86896000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":102156000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":141151000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":141151000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2017-03-31","value":118813000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-06-30","value":102435000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2017-09-30","value":149005000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2017-12-31","value":178587000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2017-12-31","value":178587000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":137834000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":116043000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":128962000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-12-31","value":191537000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-12-31","value":191537000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":153640000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2019-06-30","value":124242000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-09-30","value":114875000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2019-12-31","value":134826000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2019-12-31","value":134826000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":111927000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2020-06-30","value":98558000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2020-09-30","value":119321000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":136431000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":136431000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2021-03-31","value":128552000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2021-06-30","value":110553000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2021-09-30","value":132993000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":170336000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":170336000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2022-03-31","value":152968000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2022-06-30","value":145046000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2022-09-30","value":169203000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":193976000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":193976000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2023-03-31","value":159504000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2023-06-30","value":136769000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2023-09-30","value":137466000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2023-12-31","value":185700000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2023-12-31","value":185700000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2024-03-31","value":169665000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":156277000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-09-30","value":166487000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":204300000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":204300000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":199600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":192300000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":218800000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":237000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":237000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":239100000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":188000000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2010-12-31","value":670993000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2010-12-31","value":670993000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2011-06-30","value":660489000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2011-09-30","value":657516000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2011-12-31","value":709066000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2011-12-31","value":709066000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2012-03-31","value":693127000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-06-30","value":679700000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2012-09-30","value":699952000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2012-12-31","value":733746000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2012-12-31","value":733746000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2013-03-31","value":738457000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-06-30","value":797557000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-09-30","value":797557000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2013-12-31","value":837522000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2013-12-31","value":837522000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2014-03-31","value":842561000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2014-06-30","value":821085000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-09-30","value":847550000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2014-12-31","value":904469000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2014-12-31","value":904469000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2015-03-31","value":913707000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2015-06-30","value":970636000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2015-09-30","value":1008442000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2015-12-31","value":1067421000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2015-12-31","value":1067421000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-03-31","value":1081984000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-06-30","value":1097047000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-09-30","value":1140510000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":1229219000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":1229219000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-03-31","value":1238311000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2017-06-30","value":1256988000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2017-09-30","value":1346750000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2017-12-31","value":1414934000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2017-12-31","value":1414934000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":1427450000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":1462941000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-09-30","value":1505556000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-12-31","value":1693671000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-12-31","value":1693671000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2019-03-31","value":1682797000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2019-06-30","value":1681042000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-09-30","value":1714240000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2019-12-31","value":1783198000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2019-12-31","value":1783198000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2020-03-31","value":1788219000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2020-06-30","value":1822175000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2020-09-30","value":1888088000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-12-31","value":1932487000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-12-31","value":1932487000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2021-03-31","value":1953950000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2021-06-30","value":1972340000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2021-09-30","value":2021828000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2021-12-31","value":2114869000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2021-12-31","value":2114869000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2022-03-31","value":2109629000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2022-06-30","value":2117342000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2022-09-30","value":2157422000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2022-12-31","value":2215037000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2022-12-31","value":2215037000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2023-03-31","value":2197551000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2023-06-30","value":2204490000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2023-09-30","value":2240746000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-12-31","value":3304700000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2023-12-31","value":3304700000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2024-03-31","value":3331884000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2024-06-30","value":3380753000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-09-30","value":3467192000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":3577000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":3577000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-03-31","value":3664600000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-06-30","value":3737800000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-09-30","value":3861400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":3994800000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":3994800000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2026-03-31","value":4095900000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2026-06-30","value":4173800000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2011-12-31","value":157499000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2011-12-31","value":157499000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2010-12-31","value":197642000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2010-12-31","value":197642000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2011-06-30","value":136733000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2011-09-30","value":134780000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2012-03-31","value":129862000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2012-06-30","value":112068000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2012-09-30","value":130601000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2012-12-31","value":162166000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2012-12-31","value":162166000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2013-03-31","value":153685000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-06-30","value":181497000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2013-09-30","value":195014000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2013-12-31","value":221942000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2013-12-31","value":221942000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2014-03-31","value":213176000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2014-06-30","value":140013000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2014-09-30","value":169063000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2014-12-31","value":194235000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2014-12-31","value":194235000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2015-03-31","value":186353000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-06-30","value":199608000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2015-09-30","value":236863000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":279593000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":279593000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":274449000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":283892000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":263053000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":334051000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":334051000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2017-03-31","value":320733000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-06-30","value":272054000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2017-09-30","value":339270000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2017-12-31","value":413000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2017-12-31","value":413000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":374323000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":388531000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":427138000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-12-31","value":528234000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-12-31","value":528234000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":508569000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2019-06-30","value":512415000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-09-30","value":446247000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2019-12-31","value":423324000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2019-12-31","value":423324000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":402496000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2020-06-30","value":429823000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2020-09-30","value":359972000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":329032000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":329032000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2021-03-31","value":316002000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2021-06-30","value":322256000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2021-09-30","value":354542000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":376394000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":376394000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2022-03-31","value":279713000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2022-06-30","value":287291000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2022-09-30","value":328851000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":369023000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":369023000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2023-03-31","value":246779000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2023-06-30","value":255157000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2023-09-30","value":288410000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2023-12-31","value":386400000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2023-12-31","value":386400000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2024-03-31","value":371655000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":410193000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-09-30","value":434811000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":419400000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":419400000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":433700000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":459800000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":351200000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":529900000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":529900000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":553700000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":594700000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":444754000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":444754000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":422489000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":419968000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":468286000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":468286000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":444983000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":429293000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":449468000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":477148000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":477148000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":470685000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":528253000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":527769000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":558749000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":558749000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":549310000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":524862000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":551329000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":604147000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":604147000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":595961000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":619460000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":655127000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":709283000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":709283000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":707732000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":717493000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":702210000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":783133000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":783133000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":777482000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":795310000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":882930000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":928640000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":928640000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":922209000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":954954000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":997258000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":1175232000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":1175232000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":1139138000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":1136658000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":1169529000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":1221621000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":1221621000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":1204090000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":1228898000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":1271398000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":1235402000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":1235402000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":1227562000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":1230776000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":1270866000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":1340669000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":1340669000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":1304117000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":1301641000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":1342984000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":1382337000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":1382337000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":1338963000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":1340262000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":1374069000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":2058600000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":2058600000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":2050984000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":2090153000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":2118892000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":2186800000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":2186800000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":2217300000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":2238700000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":2342700000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":2396300000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":2396300000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":2444200000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":2500400000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2017-12-31","value":197395000},"#364":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2017-12-31","value":9421000},"#365":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2017-12-31","value":250969000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":457785000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":457785000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2011-12-31","value":110285000},"#367":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2011-12-31","value":8196000},"#368":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2011-12-31","value":34707000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":153188000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":153188000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2012-06-30","value":108755000},"#370":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2012-06-30","value":8196000},"#371":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2012-06-30","value":13553000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":130504000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2012-09-30","value":108721000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2012-09-30","value":8196000},"#374":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2012-09-30","value":30756000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":147673000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2012-12-31","value":101907000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2012-12-31","value":8196000},"#377":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2012-12-31","value":61199000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":171302000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":171302000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2013-03-31","value":100952000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2013-03-31","value":9093000},"#380":{"kind":"filed","concept":"ShortTermBorrowings","filing":17,"unit":"USD","end":"2013-03-31","value":47635000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":157680000},"#381":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2013-06-30","value":107344000},"#382":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2013-06-30","value":7996000},"#383":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2013-06-30","value":75491000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":190831000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2013-09-30","value":107344000},"#385":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2013-09-30","value":8234000},"#386":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2013-09-30","value":91297000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":206875000},"#387":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2013-12-31","value":117592000},"#388":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2013-12-31","value":11353000},"#389":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2013-12-31","value":105666000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":234611000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":234611000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2014-03-31","value":117195000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2014-03-31","value":10955000},"#392":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2014-03-31","value":83470000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":211620000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2014-06-30","value":165370000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2014-06-30","value":11117000},"#395":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2014-06-30","value":47870000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":224357000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2014-09-30","value":165044000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2014-09-30","value":11113000},"#398":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2014-09-30","value":71169000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":247326000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2014-12-31","value":158486000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2014-12-31","value":9109000},"#401":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2014-12-31","value":88231000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":255826000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":255826000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2015-03-31","value":158083000},"#403":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2015-03-31","value":9116000},"#404":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2015-03-31","value":66772000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":233971000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2015-06-30","value":156247000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2015-06-30","value":9127000},"#407":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2015-06-30","value":94713000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":260087000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2015-09-30","value":155909000},"#409":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2015-09-30","value":9139000},"#410":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2015-09-30","value":127093000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":292141000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2015-12-31","value":149006000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":9151000},"#413":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2015-12-31","value":173397000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":331554000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":331554000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2016-03-31","value":148602000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":9163000},"#416":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2016-03-31","value":172742000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":330507000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2016-06-30","value":143865000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":12075000},"#419":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2016-06-30","value":180042000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":335982000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2016-09-30","value":143525000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":12087000},"#422":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2016-09-30","value":154490000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":310102000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2016-12-31","value":136954000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":12099000},"#425":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2016-12-31","value":209871000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":358924000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":358924000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2017-03-31","value":136537000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2017-03-31","value":12111000},"#428":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2017-03-31","value":199333000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":347981000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2017-06-30","value":201590000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2017-06-30","value":12124000},"#431":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2017-06-30","value":145591000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":359305000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2017-09-30","value":201248000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2017-09-30","value":12136000},"#434":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2017-09-30","value":203098000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":416482000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2018-03-31","value":222014000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":9389000},"#437":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2018-03-31","value":229108000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":460511000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2018-06-30","value":241596000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":9977000},"#440":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2018-06-30","value":235288000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":486861000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2018-09-30","value":241597000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":9613000},"#443":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2018-09-30","value":268293000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":519503000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2018-12-31","value":316020000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2018-12-31","value":11935000},"#446":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2018-12-31","value":294458000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":622413000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":622413000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2019-03-31","value":285998000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":71509000},"#449":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2019-03-31","value":276393000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":633900000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2019-06-30","value":275924000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2019-06-30","value":75600000},"#452":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2019-06-30","value":301226000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":652750000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2019-09-30","value":375810000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2019-09-30","value":75600000},"#455":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2019-09-30","value":224744000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":676154000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2019-12-31","value":440168000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2019-12-31","value":45600000},"#458":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2019-12-31","value":247371000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":733139000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":733139000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2020-03-31","value":440183000},"#460":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":15600000},"#461":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2020-03-31","value":254339000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":710122000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2020-06-30","value":430106000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2020-06-30","value":15600000},"#464":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2020-06-30","value":286405000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":732111000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2020-09-30","value":519971000},"#466":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2020-09-30","value":15600000},"#467":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2020-09-30","value":216388000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":751959000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2020-12-31","value":508499000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2020-12-31","value":13600000},"#470":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2020-12-31","value":175644000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":697743000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":697743000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2021-03-31","value":508525000},"#472":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2021-03-31","value":13600000},"#473":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2021-03-31","value":156123000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":678248000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2021-06-30","value":498450000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2021-06-30","value":13600000},"#476":{"kind":"filed","concept":"ShortTermBorrowings","filing":43,"unit":"USD","end":"2021-06-30","value":169294000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":681344000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2021-09-30","value":505459000},"#478":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2021-09-30","value":16206000},"#479":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2021-09-30","value":192026000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":713691000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2021-12-31","value":549903000},"#481":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2021-12-31","value":17962000},"#482":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2021-12-31","value":221634000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":789499000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":789499000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2022-03-31","value":597878000},"#484":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2022-03-31","value":19717000},"#485":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2022-03-31","value":140865000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":758460000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2022-06-30","value":585805000},"#487":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2022-06-30","value":21472000},"#488":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2022-06-30","value":137024000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":744301000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2022-09-30","value":583833000},"#490":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2022-09-30","value":21478000},"#491":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2022-09-30","value":167332000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":772643000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2022-12-31","value":578388000},"#493":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2022-12-31","value":21483000},"#494":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2022-12-31","value":202157000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":802028000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":802028000},"#495":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2023-03-31","value":656284000},"#496":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2023-03-31","value":21489000},"#497":{"kind":"filed","concept":"ShortTermBorrowings","filing":59,"unit":"USD","end":"2023-03-31","value":94079000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"},{"ref":"#497"}],"rule":"component-sum","value":771852000},"#498":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2023-06-30","value":645742000},"#499":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2023-06-30","value":19994000},"#500":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2023-06-30","value":95807000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":761543000},"#501":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2023-09-30","value":643801000},"#502":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2023-09-30","value":20000000},"#503":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2023-09-30","value":118570000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":782371000},"#504":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2023-12-31","value":1187100000},"#505":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2023-12-31","value":18500000},"#506":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2023-12-31","value":179900000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":1385500000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":1385500000},"#507":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2024-03-31","value":1185166000},"#508":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2024-03-31","value":18511000},"#509":{"kind":"filed","concept":"ShortTermBorrowings","filing":60,"unit":"USD","end":"2024-03-31","value":170355000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":1374032000},"#510":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2024-06-30","value":1174762000},"#511":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2024-06-30","value":18592000},"#512":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2024-06-30","value":207091000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":1400445000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":21236000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":12881000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":12881000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":33377000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":12141000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":12141000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":47037000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":13660000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":13660000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":47037000},"#519":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14744000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":14744000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":34386000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":19642000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":19642000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":51351000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":16965000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":16965000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":72776000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":21425000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":21425000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":72776000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":16409000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":16409000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":41220000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":24811000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":24811000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":68579000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":27359000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":27359000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":97120000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":28541000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":28541000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":97120000},"#533":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18528000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":18528000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":42882000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":24354000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":24354000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":69111000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":26229000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":26229000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":91588000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":22477000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":22477000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":91588000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25482000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":25482000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":57350000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":31868000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":31868000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":97299000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":39949000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":39949000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":143599000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":46300000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":46300000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":143599000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":37783000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":37783000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":72783000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":35000000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":109589000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":36806000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":36806000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":169861000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":60272000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":60272000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":169861000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":42172000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":42172000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":88627000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":46455000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":46455000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":130137000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":41510000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":41510000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":175329000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":45192000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":45192000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":175329000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":63116000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":63116000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":126811000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":63695000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":63695000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":171410000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":44599000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":44599000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":240351000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":68941000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":68941000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":240351000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":43216000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":43216000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":90443000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":47227000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":47227000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":139315000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":48872000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":48872000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":184727000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":45412000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":45412000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":184727000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35182000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":35182000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":82779000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":47597000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":47597000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":123421000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":40642000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":40642000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":165511000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":42090000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":42090000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":165511000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51994000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":51994000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":104631000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":52637000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":52637000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":148213000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":43582000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":43582000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186924000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":38711000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":38711000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":186924000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":29887000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":29887000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":65087000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":35200000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":35200000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":98028000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":32941000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":32941000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":128300000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":30272000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":30272000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":128300000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42418000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":42418000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":90265000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":47847000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":47847000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":137684000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":47419000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":47419000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":188600000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":50916000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":50916000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":188600000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75500000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":75500000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":158000000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":82500000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":82500000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":259600000},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":101600000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":101600000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":355300000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":95700000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":95700000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":355300000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":113800000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":113800000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":213900000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":100100000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":100100000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":322200000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":108300000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":108300000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":448600000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":126400000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":126400000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":448600000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":141900000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":141900000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":266900000},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":125000000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":11588000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":4545000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":4688000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":18536000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":14075000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":4461000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":18536000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5021000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4937000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":4978000},"#622":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":20153000},"#623":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":14936000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":5217000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":20153000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":5761000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":5885000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":5767000},"#624":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":22510000},"#625":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":17413000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":5097000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":22510000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5820000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":5977000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6274000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":23965000},"#627":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":18071000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":5894000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":23965000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6635000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6736000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":6774000},"#628":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":26316000},"#629":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":20146000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":6170000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":26316000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6975000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":7543000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7636000},"#630":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":29972000},"#631":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":22155000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":7817000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":29972000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7503000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7780000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8209000},"#632":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":32159000},"#633":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":23493000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":8666000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":32159000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8812000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9094000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":9362000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":36386000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":27267000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":9119000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":36386000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":9704000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9839000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10633000},"#636":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40220000},"#637":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":30176000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":10044000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40220000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11074000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11609000},"#638":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":34049000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":22684000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":11365000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":45424000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":11375000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":45424000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12252000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":24500000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12252000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":12248000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":42793000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":18293000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58117000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":15324000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58117000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15365000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":30662000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15365000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":15297000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":46460000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":15798000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":62661000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":16201000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":62661000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16977000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":34193000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16977000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":17216000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":51532000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":17339000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":69000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":17468000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":69000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17183000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":34486000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17183000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":17303000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":52096000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":17610000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":65500000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":13404000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":65500000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":17000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":17900000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":16800000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":65700000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":51700000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":65700000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":22500000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":21900000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":23300000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":91700000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":67700000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":24000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":91700000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":21500000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":22900000},"#661":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":7440201},"dilutedShares@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#661"}],"scale":1.5,"rule":"split-restated","value":11160301.5},"#662":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":9557352},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#662"}],"scale":1.5,"rule":"split-restated","value":14336028},"#663":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":9497696},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#663"}],"scale":1.5,"rule":"split-restated","value":14246544},"dilutedShares@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#320"}],"scale":1.5,"rule":"split-restated","value":14425099.5},"dilutedShares@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#314"}],"scale":1.5,"rule":"split-restated","value":14373561},"#664":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":9633796},"dilutedShares@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#664"}],"scale":1.5,"rule":"split-restated","value":14450694},"#665":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":9650887},"dilutedShares@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#665"}],"scale":1.5,"rule":"split-restated","value":14476330.5},"#666":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":9657970000},"dilutedShares@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#666"}],"scale":1.5,"rule":"split-restated","value":14486955000},"#667":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":9651058},"dilutedShares@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#667"}],"scale":1.5,"rule":"split-restated","value":14476587},"#668":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":9666885},"dilutedShares@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#668"}],"scale":1.5,"rule":"split-restated","value":14500327.5},"#669":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":9681597},"dilutedShares@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#669"}],"scale":1.5,"rule":"split-restated","value":14522395.5},"#670":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":9676658},"dilutedShares@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#670"}],"scale":1.5,"rule":"split-restated","value":14514987},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":14507261},"#671":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":9678950},"dilutedShares@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#671"}],"scale":1.5,"rule":"split-restated","value":14518425},"#672":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":9695470},"dilutedShares@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#672"}],"scale":1.5,"rule":"split-restated","value":14543205},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":14553501},"#673":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":14543446},"#674":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":14538467},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673","weight":4},{"ref":"#674","weight":-3}],"rule":"unaverage-quarter","value":14558383},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":14543446},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":14540151},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":14606779},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":14616665},"#675":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":14604944},"#676":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":14588130},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675","weight":4},{"ref":"#676","weight":-3}],"rule":"unaverage-quarter","value":14655386},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":14604944},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":14656310},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":15280657},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":15306843},"#677":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":15143373},"#678":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":15083641},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677","weight":4},{"ref":"#678","weight":-3}],"rule":"unaverage-quarter","value":15322569},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":15143373},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":15331912},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":15352702},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":15412783},"#679":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":15613091},"#680":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":15365955},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679","weight":4},{"ref":"#680","weight":-3}],"rule":"unaverage-quarter","value":16354499},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":15613091},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":16363796},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":16382207},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":16389635},"#681":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":16383352},"#682":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":16378633},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681","weight":4},{"ref":"#682","weight":-3}],"rule":"unaverage-quarter","value":16397509},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":16383352},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":16402985},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":16417082},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":16428439},"#683":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":16419870},"#684":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":16416255},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683","weight":4},{"ref":"#684","weight":-3}],"rule":"unaverage-quarter","value":16430715},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":16419870},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":16432852},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":16445743},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":16453867},"#685":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":16448486},"#686":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":16444231},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685","weight":4},{"ref":"#686","weight":-3}],"rule":"unaverage-quarter","value":16461251},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":16448486},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":16471827},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":16503603},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":16592842},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":16770735},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":16523200},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687","weight":4},{"ref":"#688","weight":-3}],"rule":"unaverage-quarter","value":17513340},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":16770735},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":17553167},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":17616496},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":17659643},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":17633029},"#690":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":17610158},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689","weight":4},{"ref":"#690","weight":-3}],"rule":"unaverage-quarter","value":17701642},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":17633029},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":17761119},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":17809871},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":17819373},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332","weight":4},{"ref":"#335","weight":-3}],"rule":"unaverage-quarter","value":17824997},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":17804000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":17832000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":17852000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":17858000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340","weight":4},{"ref":"#343","weight":-3}],"rule":"unaverage-quarter","value":20199000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":18435000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":22306000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":22335000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":22564000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348","weight":4},{"ref":"#351","weight":-3}],"rule":"unaverage-quarter","value":22918000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":22531000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":23041000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":23402000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":23629000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356","weight":4},{"ref":"#359","weight":-3}],"rule":"unaverage-quarter","value":23872000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":23488000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":24053000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":24174000},"#691":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":235049000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":235049000},"#692":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":72300000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":72300000},"#693":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":71883000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":71883000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":103571000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":103571000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":375616000},"#695":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":121758000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":121758000},"#696":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":79055000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":79055000},"#697":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":75016000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":75016000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":88492000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":88492000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":364322000},"#699":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":100841000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":100841000},"#700":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":73442000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":73442000},"#701":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":70611000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":70611000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":90972000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":90972000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":335867000},"#703":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":114179000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":114179000},"#704":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":84994000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":84994000},"#705":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":77825000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":77825000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":104575000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":104575000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":381572000},"#707":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":154714000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":154714000},"#708":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":90040000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":90040000},"#709":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":83827000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":83827000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":107973000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":107973000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":436555000},"#711":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":132573000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":132573000},"#712":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":79512000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":79512000},"#713":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":81004000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":81004000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":88397000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":88397000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":381486000},"#715":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":109916000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":109916000},"#716":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":86600000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":86600000},"#717":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":98192000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":98192000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":118168000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":118168000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":412877000},"#719":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":150061000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":150061000},"#720":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":111023000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":111023000},"#721":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":112304000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":112304000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":156775000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":359916000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":127978000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":81634000},"#722":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":80521000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":80521000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":105338000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":105338000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":395472000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":116342000},"#724":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":76377000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":76377000},"#725":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":78269000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":78269000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":102335000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":102335000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":373320000},"#727":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":110556000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":110556000},"#728":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":79074000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":79074000},"#729":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":84013000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":84013000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":101833000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":101833000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":375475000},"#731":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":139590000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":139590000},"#732":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":88504000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#732"}],"rule":"component-sum","value":88504000},"#733":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":87222000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":87222000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":123540000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":123540000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":438856000},"#735":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":168015000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":168015000},"#736":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":113001000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":113001000},"#737":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":112405000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":112405000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":144378000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":144378000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":537800000},"#739":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":163214000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":163214000},"#740":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":107247000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":107247000},"#741":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":111319000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":111319000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":138019000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":138019000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":519800000},"#743":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":166100000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":166100000},"#744":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":125500000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":125500000},"#745":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":119300000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":119300000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":148100000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":148100000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":559000000},"#747":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":211900000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":211900000},"#748":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":142500000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":142500000},"#749":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":134600000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":134600000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":185100000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":185100000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":674100000},"#751":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":253700000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":253700000},"#752":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":149000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":149000000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":79416000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":32659000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":15153000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":15095000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":24165000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":87071000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":38264000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":17598000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":14534000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":25437000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":95835000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":44616000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":20542000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":18581000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":24284000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":108023000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":43849000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":23514000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":18337000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":30112000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":115814000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":43211000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":22153000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":23840000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":50178000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":22825000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":23508000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":38481000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":134457000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":55141000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":29454000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":25371000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":39899000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":149862000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":57705000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":29946000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":35659000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":50754000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":174062000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":67337000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":39328000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":36238000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":52590000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":195493000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":72755000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":46269000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":36944000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":61061000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":217000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":72374000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":46480000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":37766000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":61070000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":217700000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":96800000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":59700000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":45489000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":9373000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":29882000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":12295000},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.379373674899731},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":18271000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-24189000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-97120000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.119548239276536},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":616324000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":94237000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-2730000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-43216000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":11221000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":26030000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":34708000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":123912000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":20920000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":74764000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":16493000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":13195000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":23699000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-355300000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-45637000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-35000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-42172000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-184727000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-42090000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-43582000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-35200000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-42418000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-188600000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":54611000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":28.988821138211385},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":56906000},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.066056910569106},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.4871244635193133},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1475800000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":230200000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-28800000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-113800000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":31.116279069767444},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":17.069767441860463},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.4871244635193133},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1475800000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-115900000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-51300000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-101600000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":25.530586766541823},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.923845193508114},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.38289509695016916},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1404631000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":41400000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-74000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-95700000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":29.0592567793773},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.040508871777703},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.460225962646991},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1500200000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":87400000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-45900000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-100100000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":26.089211618257263},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.396265560165975},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.41822531535450197},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1518900000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":50700000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-49200000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-108300000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":25.05567928730512},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.801781737193764},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.623006833712984},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1566400000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":45200000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-91000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-126400000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":28.50521436848204},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.80610274237157},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.44725419890545387},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1617900000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-214900000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-448600000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":27.516129032258064},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.086021505376342},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.44725419890545387},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1617900000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":265500000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-23900000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-141900000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":28.150665533843107},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.794109317473804},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.43182228643669857},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1654800000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":99400000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-29400000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-125000000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":26.201089648340766},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.58048538880634},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.31612577770304356},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1687300000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":53400000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-13112000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-19436000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.048336008288114},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":6.041151844020415},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":0.6945537891743657},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":161173000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":14177000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":15481000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.14606147642593},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.09431499768446},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":0.6945537891743657},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":161173000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":52125000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":12938000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-12881000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.955327014545496},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.0538517349794425},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":0.8786247650530596},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":128739000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":7803000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-19456000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-12141000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.939585659347476},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.9735764793449944},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":0.8259088885591334},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":151086000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":6243000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":19806000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-14744000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.601055295499282},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.871594687133005},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":0.7958371194036746},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":132041000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":20269000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-33475000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-45192000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.097343170568118},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.468162946292468},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.43241404358353513},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":452171000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":25589000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-65240000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-175329000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.955698482806476},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.926613380303618},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.43241404358353513},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":452171000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":87526000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":4687000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-13660000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.900757779743817},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.651844443589645},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.8111797535222446},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":149827000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":15703000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":24084000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-47037000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":12.847256277704549},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.607707157671634},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.8111797535222446},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":149827000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":6567000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-19642000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":12.461709000321823},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.031204929854464},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":0.7010921940250562},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":128767000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":10608000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-13259000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-16965000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.675727534377998},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.117684681803645},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":0.6622384208390442},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":145627000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":7428000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-19249000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-21425000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":16.931772526388837},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.00051134080865},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.6203334854408445},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":167941000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":18602000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-6135000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-72776000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.429225838339676},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.353593102710304},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.6203334854408445},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":167941000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":18751000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-16409000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":18.866047509752786},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":10.565697191055149},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":0.611087614275954},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":155072000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":26839000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-5908000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-24811000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.721071527202431},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":4.626856159581926},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":0.5264164145963846},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":188621000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":9176000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-14995000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-27359000},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.075683170604888},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.482061355364261},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":0.5024357225635082},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":205083000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":8821000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-22037000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-28541000},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":14.901494869270143},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.879596702661795},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":0.5695587135377711},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":231255000},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":0.5695587135377711},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":231255000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":63106000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":27535000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-18528000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.97086461625979},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.488722046614468},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":0.5625961646714452},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":206829000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":31629000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-11854000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-24354000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.405285729922287},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.1086102072698685},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":0.5743323834215395},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":221828000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":10862000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-19773000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-26229000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.504786125148714},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.470895774893854},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":0.522485700596819},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":245041000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":7760000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-13788000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-22477000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":10.307360026582488},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.387605914603755},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.6300254845934049},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":251252000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":19267000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-17880000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-91588000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":12.48491482136342},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":7.235272655833404},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.6300254845934049},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":251252000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":69519000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":36851000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-25482000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":22.05302179549744},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":12.411145277838207},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":0.6079537222368301},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":217801000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":37641000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-13799000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-31868000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.209878940894672},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.79096264646857},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":0.3933609875355697},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":257983000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":12999000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-26419000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-39949000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":11.86883248289143},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.56939714730234},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.370214005564398},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":288360000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":10945000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-35517000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-46300000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":15.464725965170656},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.242562185010566},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.399534323105371},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":328699000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":16467000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-38884000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-143599000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":16.93173999007064},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.95820086925469},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.399534323105371},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":328699000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":78051000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":6351000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-37783000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":24.867392136490405},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":13.9217750314431},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.3657327955284953},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":327192000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":36346000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-1471000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":15.381759199546618},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.84526391901663},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.30608823073563185},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":332716000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":15734000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-28736000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-36806000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":9.373500203049433},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.075755897663086},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.3883475953515071},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":308566000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":10128000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-41864000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-60272000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":15.37913923622369},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.361644839787417},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.42254326435185047},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":354746000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":21446000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-65720000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-169861000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.23589784709137},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.95541835384677},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.42254326435185047},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":354746000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":83655000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":17782000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":18.95603802117088},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.339166126593216},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.37044208110796206},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":342281000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":34399000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-10039000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-46455000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.24124588276678},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.83355185315468},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.3765245135156991},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":356886000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":13059000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-39508000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-41510000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.527068759059683},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.383027667485977},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.43919297314823},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":413096000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":14478000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":3556000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-63116000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":24.197570351416505},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":15.907031291646675},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.3682220969590434},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":454515000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":40474000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-22015000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-63695000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.036901312425432},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.801815237770581},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.2986711485055247},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":482349000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":12986000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-24955000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-44599000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.789079229122056},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.929336188436831},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":0.3019211589697007},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":513288000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":12875000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-79575000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-68941000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":21.512658888044466},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.263146914628877},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.3625987725136966},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":616324000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":28437000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-122989000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-240351000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":19.3434438199039},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.539496977459434},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.3625987725136966},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":27.496510120650115},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":17.862573536743444},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.3021025662201196},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":625925000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":44067000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-13138000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-47227000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":19.213682807641046},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.783397854921622},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.2424636281139311},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":645496000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":17845000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-19508000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-48872000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":15.499967611685703},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.068490488631702},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.25742469977389204},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":671834000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":14006000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-46387000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-45412000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":22.45972691590768},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":17.09730704532711},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.31849363608016557},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":726154000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":28524000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-81763000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":22.160944944277063},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.584720759791914},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.31849363608016557},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":726154000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":104438000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":23626000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-35182000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":27.594472460540963},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":18.772021743401663},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.27808226665606617},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":706140000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":45453000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-14727000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-47597000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":18.52325066202306},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.556326055372947},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.22929903704548152},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":728521000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":17698000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-16440000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-40642000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.16246462694367},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.542353996785613},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":0.33147300345582437},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":748903000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":17366000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":946000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":25.690684335731696},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.465505918066523},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.4146435605047533},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":694244000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":35430000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-6595000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-165511000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":23.089607085649675},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.645287362914228},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.4146435605047533},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":694244000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":115945000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":28388000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-51994000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":26.987713599774043},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":18.027376338349367},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.40680755185093764},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":672673000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":51972000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":1197000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-52637000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":20.325525287625357},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.434957958985255},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.34305955513628916},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":676333000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":24031000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-25014000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":18.73852890483067},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.622490334001025},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.37511211647703235},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":707805000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":20440000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-40991000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-38711000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":22.962759721633283},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.938290389364196},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.4525470650435448},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":784523000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":36389000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-36420000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-186924000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.003396681918986},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.643980012913005},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.4525470650435448},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":784523000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":132832000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":39233000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-29887000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":24.616385498923187},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.570800430725054},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.5468748324175137},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":753252000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":55778000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":19475000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":18.97827489782749},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.225568222556822},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.5048748481504816},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":740115000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":29053000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-20726000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-32941000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":14.229357588151359},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.372589715611241},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.5145278560807174},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":770163000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":19605000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-7382000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-30272000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":22.91494257783093},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.963918268845738},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.5256474528687913},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":795824000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":43593000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":30600000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-128300000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":20.993095343029232},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.192302042015571},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.5256474528687913},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":795824000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":148000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":39249000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":25.175469561589704},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":16.661700186586835},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.6463434895189623},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":770152000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":55191000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":19469000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-47847000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":20.90520897096458},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.898106834423606},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.5360190000666256},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":757374000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":29177000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-13055000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-47419000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.37701353888724},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.151056276463925},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.4766339586006033},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":780578000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":20156000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-30763000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-50916000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":25.528378954411295},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.65988420717527},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.4805900621118012},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1380600000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":47666000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":14900000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":22.487324783775723},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.003280644199226},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.4805900621118012},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1380600000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":152200000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":21800000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-75500000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":32.39723239723239},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":18.803418803418804},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.4565120878233846},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1372337000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":79800000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-12400000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-82500000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":24.533974744437764},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.944076969332531},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.3809840733508373},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1394045000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":41800000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":19143000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-26703000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":12.551295645218296},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.914392544226798},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":33901000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-14821000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-12601000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.993513456961264},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.1290508199722753},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":4685000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":25915000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-8355000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":16.943730089974558},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.3774088146415},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":24861000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.693858432944879},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.171818988021633},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":7750000},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-32.02247191011236},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-34.418604651162795},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-14.723069105691057},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-9.641781051221962},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-23.807053941908713},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-27.39420935412027},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-35.14870606411742},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-23.107526881720432},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.7686207873123765},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-14.561664190193166},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-11.134605422940073},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.6208969327277067},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.900208450898871},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-24.135963279990076},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.380237193377113},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-18.555678120652093},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-14.509191675228958},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.507250836634996},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.761350343398871},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.827455093745902},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-16.960665174288454},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-17.576427188721283},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-1.563049360258037},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":13.324190465362506},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-6.2753595479361834},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-17.32624646137847},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-17.932734951622223},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-5.444220874802501},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.77699007711834},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-11.795376976427157},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-21.58176797389188},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-11.453729855457716},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-3.5843587245456403},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":21.66673526143426},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-14.888543622278327},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-28.74348568755236},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-33.965782703912325},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-8.466958740887197},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.341198665718816},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-1.437337554474214},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-26.5219477978366},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-29.507873183247106},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-13.174036803912923},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.603586087707928},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-8.025806657925875},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-31.1243461271822},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.106248260094414},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-23.452147605249703},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-26.718415417558887},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-59.289641915150426},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-25.08361954331492},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-1.7013161830690997},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-13.89646929407036},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-21.061041176343576},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-35.148589873763015},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-17.047987406303104},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":15.473180954875893},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-15.17449588360759},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-16.209980378430078},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.6903194734307273},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.3508863207141364},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.848289894187367},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.0775823265695612},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-23.304607071318767},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-25.561223217180913},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-6.3898324116441625},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":17.602745872218232},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":13.963576396357642},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-15.814975620550465},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-3.9413338174129855},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.495372410753636},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.99348092183983},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":14.358410832417604},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-9.924209598090417},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-16.598949986780408},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.2218908440202805},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.872608872608872},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-7.456404088995791},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":7.122049221496736},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-19.382470640546128},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":17.677715096489013},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":58200000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":295900000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":109900000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":72600000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":68500000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":357200000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":120900000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":76300000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":18638000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":70661000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":12740000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2754531000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#753"}],"scale":100,"value":51.05155832335886},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2873900000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#754"}],"scale":100,"value":51.626709349664225},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2873900000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#755"}],"scale":100,"value":51.626709349664225},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2948200000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#756"}],"scale":100,"value":50.90902923817923},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":3019500000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#757"}],"scale":100,"value":50.35270740188773},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":3086900000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#758"}],"scale":100,"value":50.80177524377207},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":3218200000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#759"}],"scale":100,"value":50.32937667018831},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":3218200000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#760"}],"scale":100,"value":50.32937667018831},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3311200000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#761"}],"scale":100,"value":50.11778207296449},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3361100000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#762"}],"scale":100,"value":50.21272797596025},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":389055000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#763"}],"scale":100,"value":41.84909588618576},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":389055000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#764"}],"scale":100,"value":41.84909588618576},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":368567000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#765"}],"scale":100,"value":35.42558069496184},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":390404000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#766"}],"scale":100,"value":39.15328736385898},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":382232000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#767"}],"scale":100,"value":35.08026538855983},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":944079000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#768"}],"scale":100,"value":48.49011576361724},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":944079000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#769"}],"scale":100,"value":48.49011576361724},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":393968000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#770"}],"scale":100,"value":38.883361085164275},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":393968000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#771"}],"scale":100,"value":38.883361085164275},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":380911000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#772"}],"scale":100,"value":34.261021603471676},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":398157000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#773"}],"scale":100,"value":37.0891382042762},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":427900000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#774"}],"scale":100,"value":40.033185323673756},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":427900000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#775"}],"scale":100,"value":40.033185323673756},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":425452000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#776"}],"scale":100,"value":37.06176019856529},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":460135000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#777"}],"scale":100,"value":41.472828626381386},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":476663000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#778"}],"scale":100,"value":43.4006835017612},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":513384000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#779"}],"scale":100,"value":45.69893101460116},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":513384000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#780"}],"scale":100,"value":45.69893101460116},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":504871000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#781"}],"scale":100,"value":41.9156576630466},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":520580000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#782"}],"scale":100,"value":43.09750662722348},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":543547000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#783"}],"scale":100,"value":45.5022288780915},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":556148000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#784"}],"scale":100,"value":45.999625998834844},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":556148000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#785"}],"scale":100,"value":45.999625998834844},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":551717000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#786"}],"scale":100,"value":42.40779240081419},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":611263000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#787"}],"scale":100,"value":42.54911551983353},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":645456000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#788"}],"scale":100,"value":45.26117969311618},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":689692000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#789"}],"scale":100,"value":48.07276291446036},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":689692000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#790"}],"scale":100,"value":48.07276291446036},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":704759000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#791"}],"scale":100,"value":46.89645680296385},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":715536000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#792"}],"scale":100,"value":46.95528946132689},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":748402000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#793"}],"scale":100,"value":41.4352179710904},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":805010000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#794"}],"scale":100,"value":44.586278431323834},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":805010000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#795"}],"scale":100,"value":44.586278431323834},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":808810000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#796"}],"scale":100,"value":43.023825125802105},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":820983000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#797"}],"scale":100,"value":43.7652180374015},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":880302000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#798"}],"scale":100,"value":47.311263634525424},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":965752000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#799"}],"scale":100,"value":47.6841880731285},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":994848000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#800"}],"scale":100,"value":48.93822975972209},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1027801000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#801"}],"scale":100,"value":50.54509579188967},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1140852000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#802"}],"scale":100,"value":54.55685750649515},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1140852000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#803"}],"scale":100,"value":54.55685750649515},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1177559000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#804"}],"scale":100,"value":53.83169760496077},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1197134000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#805"}],"scale":100,"value":54.526059739344134},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1220865000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#806"}],"scale":100,"value":55.38319142575141},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1294716000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#807"}],"scale":100,"value":56.62546844250013},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1294716000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#808"}],"scale":100,"value":56.62546844250013},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1294251000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#809"}],"scale":100,"value":54.86740979918115},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1325388000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#810"}],"scale":100,"value":55.23748517415278},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1368649000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#811"}],"scale":100,"value":54.9416979810017},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1394828000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#812"}],"scale":100,"value":50.02358713762557},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1394828000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#813"}],"scale":100,"value":50.02358713762557},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1404636000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#814"}],"scale":100,"value":48.28638878684585},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1422908000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#815"}],"scale":100,"value":47.883910976675935},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1464653000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#816"}],"scale":100,"value":48.727650849723446},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1563699000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#817"}],"scale":100,"value":50.48919261315636},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1563699000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#818"}],"scale":100,"value":50.48919261315636},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1563972000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#819"}],"scale":100,"value":48.49575312089986},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1560002000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#820"}],"scale":100,"value":47.71154139545975},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1587081000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#821"}],"scale":100,"value":48.6832745146593},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1634728000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#822"}],"scale":100,"value":49.06186227922933},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1634728000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#823"}],"scale":100,"value":49.06186227922933},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1630440000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#824"}],"scale":100,"value":47.340104511665565},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1625771000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#825"}],"scale":100,"value":46.84195990702257},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1649048000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#826"}],"scale":100,"value":47.443797876107915},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2631600000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#827"}],"scale":100,"value":52.648578811369504},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2631600000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#828"}],"scale":100,"value":52.648578811369504},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2654932000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#829"}],"scale":100,"value":51.75394322717116},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2691045000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#830"}],"scale":100,"value":52.04093577030484},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":107216000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2853969000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#832"}],"scale":100,"value":3.756733167038605},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":118600000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3440850000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#834"}],"scale":100,"value":3.446822732754988},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3440850000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#835"}],"scale":100,"value":3.446822732754988},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":123300000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3498242000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":3.5246275129050533},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":129000000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3559276500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":3.6243320798482497},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":130900000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3664296000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"#841"}],"scale":100,"value":3.5723096605732723},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":140300000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3785900000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#843"}],"scale":100,"value":3.7058559391426082},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3785900000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#844"}],"scale":100,"value":3.7058559391426082},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":148700000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3880250000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":3.832227304941692},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":150200000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3955800000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":3.796956367864907},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":3.8831999737702185},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":26009000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":3.9378399943072484},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":26778000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":4.072600514664282},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":24601000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":3.54927740515086},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":58124000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1322076500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":4.396417302629613},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1322076500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#854"}],"scale":100,"value":4.396417302629613},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":27621000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":690029500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":4.002872340965133},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":690029500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#857"}],"scale":100,"value":4.003017262305452},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":26141000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":670094500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":3.9010915624587277},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":26963000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":678734000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":3.972542999171988},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":28863000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":721406000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":4.000937059020856},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":721406000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#864"}],"scale":100,"value":4.000937059020856},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":33005000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":715792000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":4.610976373024566},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-2934000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-3.3789775540993383},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":32301000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":738628500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":4.373105018287272},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":32961000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":748754500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":4.402110438067484},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":32787000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":785634000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":4.173317346245199},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":785634000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#874"}],"scale":100,"value":4.173317346245199},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":35599000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":790509000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":4.503301037685845},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":36377000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":809321000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":4.4947554802111895},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":35678000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":822553500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":4.337468626660758},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-2435000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-3.02071703262623},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":36092000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":870995500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":4.143764232995463},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":870995500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#884"}],"scale":100,"value":4.143764232995463},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":39520000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":878134000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":4.500452095010556},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":40680000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":895860500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":4.540885550819575},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":42619000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":927996000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#890"}],"scale":100,"value":4.592584450795047},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":41141000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":985945000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#892"}],"scale":100,"value":4.172747972757101},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":985945000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#893"}],"scale":100,"value":4.172646547221194},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":40399000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":997845500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":4.048622757731533},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":42134000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1033841500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":4.07547965524696},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":41431000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1074476000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":3.8559260513962155},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":44675000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1148320000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#901"}],"scale":100,"value":3.8904660721750037},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1148320000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#902"}],"scale":100,"value":3.8904660721750037},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":43452000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1160147500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":3.7453858237853375},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":41469000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1177017500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":3.5232271397833936},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":43886000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1243630000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":3.528863086287722},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":5528000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":5.315997999769206},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":65836000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1332880500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":4.939377536095697},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":66175000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1359964500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":4.865935838766379},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":64880000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1426153000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":4.549301512530564},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":56580000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1554302500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#917"}],"scale":100,"value":3.640218039924661},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1554302500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#918"}],"scale":100,"value":3.640218039924661},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":58387000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1555123500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":3.7544928103780824},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":60306000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1571991500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":3.8362802852305498},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-25525000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-6.10606491925163},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":60389000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1609898000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":3.7511072130035563},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":65152000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1738434500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":3.747739704889658},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1738434500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#928"}],"scale":100,"value":3.747797227908213},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":65152000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1735508000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":3.7540593301788294},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":65152000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1751608500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":3.7195526283413214},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":65152000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1801164000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":3.6172164222691547},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":65152000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1857842500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":3.5068634720112173},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1857842500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#937"}],"scale":100,"value":3.848442480996102},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":70955000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1871084500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":3.792185761786814},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":76464000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1897257500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":4.030238383561535},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":83318000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1954958000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":4.261881840939806},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":83106000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2023678000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":4.106681003598399},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2023678000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#946"}],"scale":100,"value":4.12447039499367},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":85573000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2031789500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":4.21170598627466},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":88811000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2044841000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":4.343173870242234},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":19815000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":16.387680500190214},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":85998000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2089625000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":4.1154752647006045},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":89800000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2164953000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":4.1478960513230545},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2164953000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#956"}],"scale":100,"value":4.1478960513230545},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":89211000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2153590000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":4.142431939227058},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":88293000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2160916000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":4.085906162016478},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":88038000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2199084000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":4.003394140469395},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":87200000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2759868500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":3.1595708273781886},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2759868500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#965"}],"scale":100,"value":3.1595708273781886},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":97056000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2764717500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":3.5105214185536138},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":99123000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2792621500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":3.5494606053845823},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1107488500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#970"}],"scale":100,"value":9.681003459629602},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1318150000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"#971"}],"scale":100,"value":8.997458559344535},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1318150000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#972"}],"scale":100,"value":8.997458559344535},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1364100000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#973"}],"scale":100,"value":9.038926764899934},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1394850000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#974"}],"scale":100,"value":9.248306269491344},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":10249000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":12.216169827288216},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1433500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"#976"}],"scale":100,"value":9.13149633763516},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1494350000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"#977"}],"scale":100,"value":9.38869742697494},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1494350000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#978"}],"scale":100,"value":9.38869742697494},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1549500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#979"}],"scale":100,"value":9.596644078735075},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1586250000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#980"}],"scale":100,"value":9.468873128447598},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":218010000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#981"}],"scale":100,"value":11.951745332782899},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"equity@2011Q2"}],"scale":100,"value":10.928151260504201},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"equity@2011Q3"}],"scale":100,"value":11.272669102665567},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"equity@2012Q1"}],"scale":100,"value":9.914001547488555},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":466190000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#982"}],"scale":100,"value":12.467877903858941},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":466190000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#983"}],"scale":100,"value":12.467877903858941},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":233509500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#984"}],"scale":100,"value":11.828640804763833},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":233509500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#985"}],"scale":100,"value":11.829069052865087},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":244203500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#986"}],"scale":100,"value":10.704596780963419},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":244016000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#987"}],"scale":100,"value":11.0496852665399},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":248689000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#988"}],"scale":100,"value":11.606062190125016},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":248689000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#989"}],"scale":100,"value":11.606062190125016},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":8370000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":10.706747681483852},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":257958000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#991"}],"scale":100,"value":12.794718520069159},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":259855500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#992"}],"scale":100,"value":12.430369955609946},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":260136000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#993"}],"scale":100,"value":12.670679952025093},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":267685500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#994"}],"scale":100,"value":12.248328729049575},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":267685500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#995"}],"scale":100,"value":12.248328729049575},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":280511500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#996"}],"scale":100,"value":12.690745299212331},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":282763500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#997"}],"scale":100,"value":12.864814588870205},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":13371000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":12.209174915080911},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":283004500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#999"}],"scale":100,"value":12.60686667526488},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":289547500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#1000"}],"scale":100,"value":12.464966887989018},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":289547500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1001"}],"scale":100,"value":12.464966887989018},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":305498500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#1002"}],"scale":100,"value":12.936233729461847},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":323699500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#1003"}],"scale":100,"value":12.567211256118716},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":324768000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#1004"}],"scale":100,"value":13.12290619765494},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":329230000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#1005"}],"scale":100,"value":12.496127327400297},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":329230000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1006"}],"scale":100,"value":12.49582358837287},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":345999000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#1007"}],"scale":100,"value":11.676045306489327},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":365365000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#1008"}],"scale":100,"value":11.532029614221395},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":395807500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#1009"}],"scale":100,"value":10.467462086999362},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":402112000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#1010"}],"scale":100,"value":11.110088731497692},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":402112000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1011"}],"scale":100,"value":11.110088731497692},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":417540500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1012"}],"scale":100,"value":10.40665516279259},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":420616000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1013"}],"scale":100,"value":9.859111398520264},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":51804000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":13.198404084565185},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":451060000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1015"}],"scale":100,"value":9.729526005409479},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":483035000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1016"}],"scale":100,"value":13.629654165847196},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":484832500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1017"}],"scale":100,"value":13.649043741910866},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":486059000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1018"}],"scale":100,"value":13.34817378137222},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":502366500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#1019"}],"scale":100,"value":11.262693670855839},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":502366500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1020"}],"scale":100,"value":11.262693670855839},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":524450000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1021"}],"scale":100,"value":11.132996472494995},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":45608000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":32.40838775234671},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":526185500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1023"}],"scale":100,"value":11.460977164897171},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":526504500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1024"}],"scale":100,"value":11.469797504104903},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":540008000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1025"}],"scale":100,"value":12.065006444348974},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":540008000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1026"}],"scale":100,"value":12.065191626790714},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":563894000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1027"}],"scale":100,"value":11.553944535675145},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":568830500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1028"}],"scale":100,"value":11.453675567677893},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":580700500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1029"}],"scale":100,"value":11.219552936496523},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":6351000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":6.745905296029564},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":629331000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1031"}],"scale":100,"value":10.352580756390516},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":629331000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1032"}],"scale":100,"value":11.360953139127105},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":655258500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1033"}],"scale":100,"value":10.828550869618631},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":667420500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1034"}],"scale":100,"value":11.456645398215967},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":683826000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1035"}],"scale":100,"value":12.18409361445748},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":735642500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1036"}],"scale":100,"value":11.297063451336758},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":735642500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1037"}],"scale":100,"value":11.346000265074407},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":765950000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1038"}],"scale":100,"value":11.1721391735753},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":778632500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1039"}],"scale":100,"value":11.40602273858335},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":782700000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1040"}],"scale":100,"value":10.987351475661173},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":803450000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1041"}],"scale":100,"value":11.176800049785301},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":803450000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1042"}],"scale":100,"value":11.176800049785301},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":832050000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1043"}],"scale":100,"value":10.721831620695871},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":839964500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1044"}],"scale":100,"value":10.511515665245376},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":840557500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1045"}],"scale":100,"value":10.47376294899516},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":5074000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.86284591830839},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1039400000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1047"}],"scale":100,"value":8.389455455070232},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1039400000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1048"}],"scale":100,"value":8.389455455070232},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1069744000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1049"}],"scale":100,"value":9.07282490016303},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1077414000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1050"}],"scale":100,"value":9.200084647127287},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":166427000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1051"}],"scale":100,"value":9.551935683512891},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":158761000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":59.06616812694161},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":6770000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":8.456052260151626},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":4144000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":5.419402087202152},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-13771000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-11.694222946866063},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-9519000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-2.2264270979029166},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-25683000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-17.51945810623683},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-2507000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-2.04008560710246},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":54528000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":12.27262292204021},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-16256000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-8.723978597916682},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-7815000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-7.776351532881575},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":294000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":0.3208941376788621},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-15813000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-13.135902973915936},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-39590000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-7.936507936507942},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-23785000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-13.984513261328424},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":9660000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":10.42273580630544},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":16435000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":17.881039678826728},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":37307000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":35.6776038329492},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":39616000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":8.626351133602173},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":38864000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":26.565319625963802},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":22742000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":22.221570811592507},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":18588000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":17.155831210543802},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":38529000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":27.157195821644553},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-49214000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-9.86529286773844},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-16329000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-8.81885936487362},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-31212000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-24.952831697099555},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-33536000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-26.41961303333964},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-46189000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-25.60323276220462},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":40670000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":9.04489309367813},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-8367000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-4.955843417381878},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":670000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":0.7137378558036422},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-774000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-0.8286937901498925},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-2240000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-1.6689764108066218},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-10711000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-2.1845095815759663},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-7774000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-4.844700368930099},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":2509000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":2.6538469674853404},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":8793000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":9.49301492021679},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":5064000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":3.83711943261551},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":8593000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":1.7916827389205636},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":38497000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":25.212522103608627},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":14031000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":14.457347167983837},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":5916000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":5.83322651574163},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":23326000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":17.021556064741162},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":81770000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":16.749351697467006},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":31693000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":16.576963914910525},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":28388000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":25.5558956446589},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":23718000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":22.09717240415521},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":26933000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":16.794916564815043},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":110732000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":19.427757347780926},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-4751000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-2.1316403445800436},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-3877000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-2.779809277980927},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":494000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":0.3769467314750585},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-1966000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-1.0496697758106133},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-10100000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-1.483766710738943},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":27571000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":12.639768210554303},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":30707000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":22.64644930048012},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":28653000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":21.781568564847543},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":29669000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":16.00865478522211},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":116600000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":17.387414255890256},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":53000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":21.571021571021575},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":26500000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":15.935057125676488},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":19400000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.109862671660432},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":43900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":20.418604651162788},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":142800000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":18.140243902439025},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":54400000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":18.212253096752583},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":9100000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":4.719917012448138},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2008-12-31","value":123073000}},"quality":[{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 6.1758e+8 but the year reports 4.4965e+8 (27.19% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2020","rule":"period-consistency","severity":"warning","message":"Quarters sum to 6.5152e+7 but the year reports 7.1498e+7 (8.88% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2011Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 2.414e+9 against net income 2.397e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"operatingExpenses","periodKey":"2017Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.3472e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}