{"schemaVersion":2,"ticker":"CRGY","company":{"ticker":"CRGY","name":"Crescent Energy Co","exchange":"NYSE","cik":1866175,"sic":"1311","sicDescription":"Crude Petroleum & Natural Gas","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.722Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"totalCosts":[860126000,1127849000,993238000,1772900000,2057862000,2712457000,3350503000],"revenue":[1087240000,754221000,1476977000,3057065000,2382602000,2930919000,3579782000],"operatingExpenses":[860126000,1127849000,993238000,1772900000,2057862000,2712457000,3350503000],"operatingIncome":[227114000,-373628000,483739000,1284165000,324740000,218462000,229279000],"interestExpense":[53577000,38107000,50740000,95937000,145807000,216263000,298432000],"netIncome":[0,0,-19376000,96674000,67610000,-114605000,132906000],"cash":[19894000,36861000,128578000,0,2974000,132818000,10157000],"currentAssets":[null,220448000,479618000,516739000,615652000,788088000,1861057000],"totalAssets":[null,3907369000,5157462000,6019849000,6803335000,9160649000,12443207000],"currentLiabilities":[null,120671000,616125000,893749000,750257000,827363000,1259420000],"totalLiabilities":[null,1014209000,2137805000,2720855000,3167617000,4792689000,7277772000],"totalDebt":[null,751075000,1030406000,1247558000,1694375000,3049255000,5524128000],"equity":[null,2893160000,694644000,862291000,1734510000,3139631000,5165435000],"temporaryEquity":[null,0,2325013000,2436703000,1901208000,1228329000,0],"operatingCashFlow":[485515000,411028000,233147000,1012372000,935769000,1223086000,1680156000],"depreciationAndAmortization":[311185000,372300000,312787000,532926000,675782000,949480000,1166902000],"pretaxIncome":[46737000,-216110000,-432533000,516891000,345218000,-168755000,201670000],"operatingMargin":[20.889040138331925,-49.53826530950477,32.751965670420056,42.00646698712654,13.629636842410104,7.4537030876663595,6.404831355652384],"netMargin":[0,0,-1.3118687697912697,3.1623141804312302,2.837653959830471,-3.910207003332402,3.7126841802098562],"currentRatio":[null,1.8268515219066719,0.778442686143234,0.5781701573931831,0.8205881451289359,0.952529905253196,1.477709580600594],"netDebt":[null,714214000,901828000,1247558000,1691401000,2916437000,5513971000],"ebit":[100314000,-178003000,-381793000,612828000,491025000,47508000,500102000],"ebitda":[411499000,194297000,-69006000,1145754000,1166807000,996988000,1667004000],"debtToCapital":[null,20.609949687657355,59.73194979855656,59.1302031567188,49.41475144252432,49.26985244194189,51.67777204736994],"returnOnAssets":[null,0,-0.42749831739830557,1.7298257156842105,1.0544962935882383,-1.4357944733595323,1.230391463449858],"returnOnEquity":[null,0,-1.0801035954026474,12.418501735782161,5.207176060083156,-4.702572207082232,3.200600693600749],"revenueGrowth":[null,-30.62975975865494,95.8281458617567,106.98121907111621,-22.062435702217652,23.013369417133035,22.13855108244207]}},"quarterly":{"keys":["2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '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":{"totalCosts":[204495000,396972000,217281000,309101000,229817000,229646000,232124000,301651000,336081000,408593000,447390000,580836000,439569000,428302000,500864000,689127000,523453000,533899000,752296000,902809000,777945000,818348000,835778000,918432000,855338000,813968000],"revenue":[207848000,103509000,190612000,252252000,317861000,330129000,365728000,463261000,598910000,908434000,864957000,684764000,590137000,492339000,642398000,657728000,657473000,653283000,744874000,875289000,950172000,897983000,866579000,865047000,1182830000,1394954000],"operatingExpenses":[null,null,null,null,229817000,229646000,232124000,301651000,336081000,408593000,447390000,580836000,439569000,428302000,500864000,689127000,523453000,533899000,752296000,902809000,777945000,818348000,835778000,918432000,855338000,813968000],"operatingIncome":[3353000,-293463000,-26669000,-56849000,88044000,100483000,133604000,161607000,262829000,499841000,417567000,103928000,150568000,64037000,141534000,-31399000,134020000,119384000,-7422000,-27520000,172227000,79635000,30801000,-53385000,327492000,580986000],"interestExpense":[null,null,null,null,7383000,17443000,12984000,12930000,16524000,24937000,27057000,27419000,29320000,31128000,42200000,43159000,42686000,42359000,61840000,69378000,73182000,75219000,72629000,77403000,104574000,99823000],"netIncome":[0,0,0,0,0,0,0,-19376000,-85000000,54523000,118361000,8790000,59794000,5151000,-52870000,55535000,-24168000,37547000,-9945000,-118039000,-2150000,153221000,-9507000,-8661000,-419847000,492765000],"cash":[null,null,null,36861000,34201000,74511000,63541000,128578000,112548000,54580000,22478000,0,2930000,2253000,228614000,2974000,5321000,778115000,136151000,132818000,6255000,3054000,3531000,10157000,9775000,264882000],"currentAssets":[null,null,null,220448000,null,null,null,479618000,649080000,673046000,580476000,516739000,540041000,596936000,903114000,615652000,563765000,1334342000,864705000,788088000,679267000,753271000,702710000,1861057000,896424000,1102612000],"totalAssets":[null,null,null,3907369000,null,null,null,5157462000,6174486000,6273672000,6229594000,6019849000,6111709000,6148261000,6986426000,6803335000,6797917000,7480823000,9250429000,9160649000,9872334000,9856686000,9694202000,12443207000,11998244000,12008376000],"currentLiabilities":[null,null,null,120671000,null,null,null,616125000,1233897000,1290579000,1039885000,893749000,786116000,672432000,880798000,750257000,748076000,712314000,929753000,827363000,870173000,851595000,864198000,1259420000,1568518000,1167335000],"totalLiabilities":[null,null,null,1014209000,null,null,null,2137805000,3566451000,3484953000,2960612000,2720855000,2588063000,2630840000,3470486000,3167617000,3254958000,3893733000,5054996000,4792689000,5438436000,5357962000,5215321000,7277772000,7311797000,6848787000],"totalDebt":[null,null,null,751075000,null,null,null,1030406000,1626873000,1515702000,1372334000,1247558000,1244587000,1331555000,1912187000,1694375000,1749226000,2403679000,3225173000,3049255000,3596870000,3373595000,3221409000,5524128000,5237734000,5166022000],"equity":[null,null,null,2893160000,null,null,null,694644000,431975000,621306000,848989000,862291000,916477000,1478358000,1627078000,1734510000,1996237000,2141144000,2875274000,3139631000,3265207000,4498724000,4478881000,5165435000,4686447000,5159589000],"temporaryEquity":[null,null,null,0,null,null,null,2325013000,2176060000,2167413000,2419993000,2436703000,2607169000,2039063000,1888862000,1901208000,1546722000,1445946000,1320159000,1228329000,1168691000,0,0,0,null,null],"operatingCashFlow":[null,null,null,null,126251000,-90573000,112954000,84515000,137291000,261163000,398900000,215018000,240090000,183466000,189344000,322869000,183770000,286926000,367956000,384434000,337114000,498966000,473060000,371016000,409191000,706788000],"depreciationAndAmortization":[null,null,null,null,83869000,76228000,73025000,79665000,99019000,131573000,145008000,157326000,146483000,159904000,186492000,182903000,176564000,212382000,251498000,309036000,282573000,297056000,298450000,288823000,354125000,358004000],"pretaxIncome":[null,null,null,null,-166255000,-272860000,-161650000,168232000,-427732000,299696000,593804000,51123000,271971000,66652000,-151741000,158336000,-36573000,81732000,-7219000,-206695000,8524000,203555000,-14301000,3889000,-501448000,663624000],"operatingMargin":[1.6131981063084562,-283.5144770019998,-13.991249239292383,-22.53659039373325,27.69889983357505,30.437495645641555,36.53097383848106,34.884654654719476,43.88455694511696,55.022269091645626,48.27604146795736,15.177199735967427,25.514075545170016,13.006688480904419,22.032135841020676,-4.773857886542766,20.384107027969208,18.27446910450754,-0.9964101311094224,-3.1441044043738695,18.125876157158917,8.868207972756723,3.554321071708407,-6.17134097916067,27.6871570724449,41.64911531132926],"netMargin":[0,0,0,0,0,0,0,-4.1825234586982285,-14.19244961680386,6.001866949057389,13.684032847875674,1.28365393040522,10.1322235345352,1.0462303412892335,-8.230100342778153,8.443459910479712,-3.6758923940602886,5.747432582816329,-1.335125135257775,-13.485717288804041,-0.22627482182173334,17.06279517540978,-1.097072511565593,-1.001217274899514,-35.49512609588867,35.32482074677731],"currentRatio":[null,null,null,1.8268515219066719,null,null,null,0.778442686143234,0.5260406662792761,0.5215070135187385,0.558211725335013,0.5781701573931831,0.686973678184899,0.8877269374449759,1.0253361156587548,0.8205881451289359,0.7536199530528984,1.8732497185230108,0.9300373324958349,0.952529905253196,0.7806114416328707,0.884541360623301,0.8131354157264886,1.477709580600594,0.5715101771226088,0.9445549049758638],"netDebt":[null,null,null,714214000,null,null,null,901828000,1514325000,1461122000,1349856000,1247558000,1241657000,1329302000,1683573000,1691401000,1743905000,1625564000,3089022000,2916437000,3590615000,3370541000,3217878000,5513971000,5227959000,4901140000],"ebit":[null,null,null,null,-158872000,-255417000,-148666000,181162000,-411208000,324633000,620861000,78542000,301291000,97780000,-109541000,201495000,6113000,124091000,54621000,-137317000,81706000,278774000,58328000,81292000,-396874000,763447000],"ebitda":[null,null,null,null,-75003000,-179189000,-75641000,260827000,-312189000,456206000,765869000,235868000,447774000,257684000,76951000,384398000,182677000,336473000,306119000,171719000,364279000,575830000,356778000,370115000,-42749000,1121451000],"debtToCapital":[null,null,null,20.609949687657355,null,null,null,59.73194979855656,79.01860652170534,70.92636059387705,61.780029288851736,59.1302031567188,57.59139942176632,47.38776609809627,54.027799557252706,49.41475144252432,46.7025305015695,52.88828629849831,52.86781444048281,49.26985244194189,52.416637120218844,42.85389095640052,41.83490491916538,51.67777204736994,52.77749367932729,50.031150698975594],"returnOnAssets":[null,null,null,0,null,null,null,-0.42749831739830557,-1.6904403054764396,-0.7946382915778829,1.0997185370346767,1.7298257156842105,3.930720617733969,3.0928519740043683,0.3157531541265827,1.0544962935882383,-0.2533303443492476,0.23543768605432322,0.7263598769589308,-1.4357944733595323,-1.110805110252989,0.2663243029895471,0.24835532558010764,1.230363690630043,-2.604357324255445,0.5007989458250793],"returnOnEquity":[null,null,null,0,null,null,null,-1.0801035954026474,-24.162509404479426,-8.023904485068549,8.069362500574211,12.418501735782161,35.81410387614836,18.29778478842329,1.6853340398301015,5.207176060083156,-1.1228016207564493,0.8865307989883692,2.61947533200425,-4.702572207082232,-3.519452074373499,0.69540539058909,0.6397743860443518,3.2005284485397225,-7.163138637571503,1.1337383661101064],"revenueGrowth":[null,null,null,null,52.929544667256835,218.9374836970698,91.87039640736154,83.65008007865151,88.41883716467261,175.17546171345143,136.50281083209381,47.813867344758144,-1.4648277704496504,-45.80354764352721,-25.730643257410478,-3.948221577068889,11.410231861415232,32.68967114122587,15.952104458606664,33.07765520093413,44.518786322784365,37.45696734799466,16.339004986078187,-1.1701278092150158,24.485882556000394,55.343029879184805]}},"filings":[{"accn":"0001866175-24-000071","filed":"2024-08-05","form":"10-Q"},{"accn":"0001866175-24-000106","filed":"2024-11-04","form":"10-Q"},{"accn":"0001866175-23-000073","filed":"2023-11-06","form":"10-Q"},{"accn":"0001866175-25-000109","filed":"2025-08-04","form":"10-Q"},{"accn":"0001866175-25-000167","filed":"2025-11-03","form":"10-Q"},{"accn":"0001866175-26-000114","filed":"2026-08-03","form":"10-Q"},{"accn":"0001866175-26-000090","filed":"2026-05-04","form":"10-Q"},{"accn":"0001866175-26-000026","filed":"2026-02-25","form":"10-K"},{"accn":"0001866175-22-000007","filed":"2022-03-10","form":"10-K"},{"accn":"0001866175-23-000010","filed":"2023-03-07","form":"10-K"},{"accn":"0001866175-22-000022","filed":"2022-05-10","form":"10-Q"},{"accn":"0001866175-22-000035","filed":"2022-08-09","form":"10-Q"},{"accn":"0001866175-22-000047","filed":"2022-11-09","form":"10-Q"},{"accn":"0001866175-24-000015","filed":"2024-03-04","form":"10-K"},{"accn":"0001866175-23-000026","filed":"2023-05-10","form":"10-Q"},{"accn":"0001866175-23-000054","filed":"2023-08-09","form":"10-Q"},{"accn":"0001866175-24-000053","filed":"2024-05-06","form":"10-Q"},{"accn":"0001866175-25-000024","filed":"2025-02-26","form":"10-K"},{"accn":"0001866175-25-000078","filed":"2025-05-05","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":428302000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":428302000},"#1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":500864000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":500864000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":864957000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":864957000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":653283000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":653283000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":744874000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":744874000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1394954000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1394954000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":777945000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":818348000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":835778000},"#6":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3350503000},"#7":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2432071000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":918432000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3350503000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":860126000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1127849000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":229817000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":229646000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":232124000},"#8":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":993238000},"#9":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":691587000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":301651000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":993238000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":336081000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":408593000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":447390000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":262829000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":499841000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":417567000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":72629000},"#10":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":298432000},"#11":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":221029000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":77403000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":298432000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":104574000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":99823000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":53577000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38107000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7383000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17443000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12984000},"#12":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50740000},"#13":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":37810000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":12930000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50740000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16524000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":24937000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":27057000},"#14":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":95937000},"#15":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":68518000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":27419000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":29320000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":0},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":0},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":0},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":0},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":0},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":0},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":0},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":-19376000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-19376000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-85000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":54523000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":118361000},"#16":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96674000},"#17":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":87884000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":8790000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96674000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":59794000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5151000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-52870000},"#18":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67610000},"#19":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12075000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":55535000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67610000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-24168000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37547000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-9945000},"#20":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-114605000},"#21":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3434000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":-118039000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-114605000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-2150000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":153221000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-9507000},"#22":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":132906000},"#23":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":141567000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":-8661000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":132906000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-419847000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":492765000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2019-12-31","value":19894000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":36861000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":36861000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-03-31","value":34201000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-06-30","value":74511000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-09-30","value":63541000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":128578000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":128578000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-03-31","value":112548000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-06-30","value":54580000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2022-09-30","value":22478000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":0},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":0},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-03-31","value":2930000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-06-30","value":2253000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2023-09-30","value":228614000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":2974000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":2974000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-03-31","value":5321000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-06-30","value":778115000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-09-30","value":136151000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-12-31","value":132818000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-12-31","value":132818000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-03-31","value":6255000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-06-30","value":3054000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-09-30","value":3531000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-12-31","value":10157000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-12-31","value":10157000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2026-03-31","value":9775000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2026-06-30","value":264882000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":220448000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":220448000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":479618000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":479618000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-03-31","value":649080000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-06-30","value":673046000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":580476000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":516739000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":516739000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-03-31","value":540041000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-06-30","value":596936000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-09-30","value":903114000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":615652000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":615652000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":563765000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-06-30","value":1334342000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-09-30","value":864705000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":788088000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":788088000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":679267000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":753271000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":702710000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1861057000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1861057000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":896424000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1102612000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":12443207000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":12443207000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2026-03-31","value":11998244000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3907369000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3907369000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":5157462000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":5157462000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-03-31","value":6174486000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-06-30","value":6273672000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-09-30","value":6229594000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-12-31","value":6019849000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-12-31","value":6019849000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-03-31","value":6111709000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-06-30","value":6148261000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2023-09-30","value":6986426000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-12-31","value":6803335000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-12-31","value":6803335000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":6797917000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-06-30","value":7480823000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-09-30","value":9250429000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-12-31","value":9160649000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-12-31","value":9160649000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-03-31","value":9872334000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-06-30","value":9856686000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-09-30","value":9694202000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2026-06-30","value":12008376000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":120671000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-12-31","value":120671000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":616125000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":616125000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-03-31","value":1233897000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-06-30","value":1290579000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":1039885000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":893749000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":893749000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-03-31","value":786116000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-06-30","value":672432000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-09-30","value":880798000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":750257000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":750257000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":748076000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-06-30","value":712314000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-09-30","value":929753000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":827363000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":827363000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":870173000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":851595000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":864198000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1259420000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1259420000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":1568518000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1167335000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":1014209000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-12-31","value":1014209000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-12-31","value":2137805000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-12-31","value":2137805000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-03-31","value":3566451000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-06-30","value":3484953000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-09-30","value":2960612000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-12-31","value":2720855000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-12-31","value":2720855000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-03-31","value":2588063000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-06-30","value":2630840000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2023-09-30","value":3470486000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-12-31","value":3167617000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-12-31","value":3167617000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-31","value":3254958000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-06-30","value":3893733000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-09-30","value":5054996000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-12-31","value":4792689000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-12-31","value":4792689000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-03-31","value":5438436000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-06-30","value":5357962000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-09-30","value":5215321000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":7277772000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":7277772000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2026-03-31","value":7311797000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2026-06-30","value":6848787000},"#24":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-12-31","value":751075000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":751075000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":751075000},"#25":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-12-31","value":1030406000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":1030406000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":1030406000},"#26":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-03-31","value":1626873000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1626873000},"#27":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-06-30","value":1515702000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1515702000},"#28":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-09-30","value":1372334000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1372334000},"#29":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-12-31","value":1247558000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1247558000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1247558000},"#30":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-03-31","value":1244587000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":1244587000},"#31":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-06-30","value":1331555000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":1331555000},"#32":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2023-09-30","value":1912187000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1912187000},"#33":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-12-31","value":1694375000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1694375000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1694375000},"#34":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-03-31","value":1749226000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1749226000},"#35":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-06-30","value":2403679000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":2403679000},"#36":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-09-30","value":3225173000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":3225173000},"#37":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2024-12-31","value":3049255000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":3049255000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":3049255000},"#38":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-03-31","value":3596870000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":3596870000},"#39":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-06-30","value":3373595000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":3373595000},"#40":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2025-09-30","value":3221409000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":3221409000},"#41":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-12-31","value":5524128000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":5524128000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":5524128000},"#42":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2026-03-31","value":5237734000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":5237734000},"#43":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2026-06-30","value":5166022000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":5166022000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-12-31","value":694644000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-12-31","value":694644000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-03-31","value":431975000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-06-30","value":621306000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-09-30","value":848989000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2022-12-31","value":862291000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2022-12-31","value":862291000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-03-31","value":916477000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-06-30","value":1478358000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-09-30","value":1627078000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2023-12-31","value":1734510000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2023-12-31","value":1734510000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-03-31","value":1996237000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-06-30","value":2141144000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-09-30","value":2875274000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-12-31","value":3139631000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-12-31","value":3139631000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2025-03-31","value":3265207000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2025-06-30","value":4498724000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2025-09-30","value":4478881000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2025-12-31","value":5165435000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2025-12-31","value":5165435000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2026-03-31","value":4686447000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2026-06-30","value":5159589000},"equity@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"totalLiabilities@2020Q4","weight":-1},{"ref":"temporaryEquity@2020Q4","weight":-1}],"rule":"accounting-identity","value":2893160000},"equity@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"totalLiabilities@FY2020","weight":-1},{"ref":"temporaryEquity@FY2020","weight":-1}],"rule":"accounting-identity","value":2893160000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":8,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":8,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2021-12-31","value":2325013000},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2021-12-31","value":2325013000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":12,"unit":"USD","end":"2022-03-31","value":2176060000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":12,"unit":"USD","end":"2022-06-30","value":2167413000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":12,"unit":"USD","end":"2022-09-30","value":2419993000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2022-12-31","value":2436703000},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2022-12-31","value":2436703000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":2,"unit":"USD","end":"2023-03-31","value":2607169000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":2,"unit":"USD","end":"2023-06-30","value":2039063000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":2,"unit":"USD","end":"2023-09-30","value":1888862000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2023-12-31","value":1901208000},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2023-12-31","value":1901208000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2024-03-31","value":1546722000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2024-06-30","value":1445946000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2024-09-30","value":1320159000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2024-12-31","value":1228329000},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2024-12-31","value":1228329000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":4,"unit":"USD","end":"2025-03-31","value":1168691000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":3,"unit":"USD","end":"2025-06-30","value":0},"temporaryEquity@2025Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":4,"unit":"USD","end":"2025-09-30","value":0},"temporaryEquity@2025Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@FY2025":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2025-12-31","value":0},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":485515000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":411028000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":126251000},"#44":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":35678000},"#45":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":126251000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":-90573000},"#46":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":148632000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":112954000},"#47":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":233147000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":84515000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":233147000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":137291000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":183770000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":409191000},"#48":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":1115979000},"#49":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":409191000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":706788000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":311185000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":372300000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":83869000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":76228000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":73025000},"#50":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312787000},"#51":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":233122000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":79665000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312787000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":99019000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":131573000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":145008000},"#52":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":532926000},"#53":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":375600000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":157326000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":532926000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":146483000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":159904000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":186492000},"#54":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":818348000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":818348000},"#55":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":835778000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":835778000},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":408593000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":408593000},"#57":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":447390000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":447390000},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1772900000},"#59":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1192064000},"#60":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":580836000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":580836000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":1772900000},"#61":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":439569000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":439569000},"#62":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":330129000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":330129000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-373628000},"#63":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":365728000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":365728000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":88044000},"#64":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":463261000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":463261000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":100483000},"#65":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1476977000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":1476977000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":133604000},"#66":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":598910000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":598910000},"operatingIncome@2021Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":161607000},"#67":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":908434000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":908434000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":483739000},"#68":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1087240000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":1087240000},"#69":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":207848000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":207848000},"#70":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":103509000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":103509000},"#71":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":190612000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":190612000},"#72":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":252252000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":252252000},"#73":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":754221000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":754221000},"#74":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":317861000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":317861000},"#75":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3057065000},"#76":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2372301000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":684764000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":684764000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":3057065000},"#78":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":590137000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":590137000},"#79":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":492339000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":492339000},"#80":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":642398000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":642398000},"#81":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2382602000},"#82":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1724874000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":657728000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":657728000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":2382602000},"#84":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":657473000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":657473000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-26669000},"#85":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2930919000},"#86":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2055630000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":875289000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":875289000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":2930919000},"#88":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":950172000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":950172000},"#89":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":897983000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":897983000},"#90":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":866579000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":866579000},"#91":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3579782000},"#92":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2714735000},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":865047000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":865047000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":3579782000},"#94":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1182830000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":1182830000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-56849000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":580836000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1772900000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":439569000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":428302000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":500864000},"#95":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2057862000},"#96":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1368735000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":689127000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2057862000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":523453000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":533899000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":752296000},"#97":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2712457000},"#98":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1809648000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":902809000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2712457000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":855338000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":813968000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":227114000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3353000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-293463000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1284165000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1180237000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":103928000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1284165000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":150568000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":64037000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":141534000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":324740000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":356139000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":-31399000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":324740000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":134020000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":119384000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-7422000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":218462000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":245982000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":-27520000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":218462000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":172227000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":79635000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":30801000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8524000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":203555000},"#105":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":229279000},"#106":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":282664000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":-53385000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":229279000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":327492000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":580986000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":46737000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-216110000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-166255000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-272860000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-161650000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-432533000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-600765000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":168232000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-432533000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-427732000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":299696000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":593804000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-14301000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":75219000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":516891000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":465768000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":51123000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":516891000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":271971000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":66652000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-151741000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":345218000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":186882000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":158336000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":345218000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-36573000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":81732000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-7219000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-168755000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":37940000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-206695000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-168755000},"#115":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":201670000},"#116":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":197781000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":3889000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":201670000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-501448000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":663624000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":95937000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":31128000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":42200000},"#117":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":145807000},"#118":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":102648000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":43159000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":145807000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":42686000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":42359000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":61840000},"#119":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":216263000},"#120":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":146885000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":69378000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":216263000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73182000},"#121":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":398454000},"#122":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":137291000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":261163000},"#123":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":797354000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":398900000},"#124":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1012372000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":215018000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1012372000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":240090000},"#125":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":423556000},"#126":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":240090000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":183466000},"#127":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":612900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":189344000},"#128":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":935769000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":322869000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":935769000},"#129":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":470696000},"#130":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":183770000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":286926000},"#131":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":838652000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":367956000},"#132":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1223086000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":384434000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1223086000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":337114000},"#133":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":836080000},"#134":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":337114000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":498966000},"#135":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1309140000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":473060000},"#136":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1680156000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":371016000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1680156000},"#137":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":675782000},"#138":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":492879000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":182903000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":675782000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":176564000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":212382000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":251498000},"#139":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":949480000},"#140":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":640444000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":309036000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":949480000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":282573000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":297056000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":298450000},"#141":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1166902000},"#142":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":878079000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":288823000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1166902000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":354125000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":358004000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":777945000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":777945000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":918432000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":918432000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":3350503000},"#145":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":860126000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":860126000},"#146":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1127849000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":1127849000},"#147":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":229817000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":229817000},"#148":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":229646000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":229646000},"#149":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":232124000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":232124000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":301651000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":301651000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":993238000},"#151":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":336081000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":336081000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":689127000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":689127000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":2057862000},"#153":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":523453000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":523453000},"#154":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":533899000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":533899000},"#155":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":752296000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":752296000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":902809000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":902809000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":2712457000},"#157":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":855338000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":855338000},"#158":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":813968000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":813968000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.006688480904419},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.0462303412892335},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.8877269374449759},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1329302000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":97780000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.032135841020676},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-8.230100342778153},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0253361156587548},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1683573000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-109541000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.868207972756723},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.06279517540978},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.884541360623301},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":3370541000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":278774000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.554321071708407},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-1.097072511565593},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.8131354157264886},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":3217878000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":58328000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":55.022269091645626},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.001866949057389},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.5215070135187385},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1461122000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":324633000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":48.27604146795736},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.684032847875674},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.558211725335013},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1349856000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":620861000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.177199735967427},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.28365393040522},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.5781701573931831},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1247558000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":78542000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":42.00646698712654},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.1623141804312302},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.5781701573931831},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1247558000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":612828000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":25.514075545170016},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.1322235345352},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.686973678184899},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1241657000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":301291000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.125876157158917},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-0.22627482182173334},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.7806114416328707},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":3590615000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":81706000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-6.17134097916067},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-1.001217274899514},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.477709580600594},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":5513971000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":81292000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.404831355652384},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.7126841802098562},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.477709580600594},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":5513971000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":500102000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":20.889040138331925},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":100314000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-49.53826530950477},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.8268515219066719},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":714214000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-178003000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":27.69889983357505},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-158872000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":30.437495645641555},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":0},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-255417000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":36.53097383848106},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":0},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-148666000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":34.884654654719476},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.1825234586982285},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.778442686143234},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":901828000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":181162000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":32.751965670420056},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-1.3118687697912697},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.778442686143234},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":901828000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-381793000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":43.88455694511696},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-14.19244961680386},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.5260406662792761},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1514325000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-411208000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-4.773857886542766},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.443459910479712},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.8205881451289359},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1691401000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":201495000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.629636842410104},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.837653959830471},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.8205881451289359},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1691401000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":491025000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":20.384107027969208},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.6758923940602886},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.7536199530528984},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1743905000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":6113000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.27446910450754},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.747432582816329},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.8732497185230108},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1625564000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":124091000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-0.9964101311094224},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-1.335125135257775},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.9300373324958349},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3089022000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":54621000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.1441044043738695},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-13.485717288804041},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.952529905253196},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2916437000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-137317000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.4537030876663595},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-3.910207003332402},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.952529905253196},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2916437000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":47508000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":27.6871570724449},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-35.49512609588867},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.5715101771226088},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":5227959000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-396874000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":41.64911531132926},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":35.32482074677731},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.9445549049758638},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4901140000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":763447000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":204495000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.6131981063084562},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":396972000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-283.5144770019998},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":217281000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-13.991249239292383},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":309101000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-22.53659039373325},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.8268515219066719},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":714214000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":257684000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":76951000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":575830000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":356778000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":456206000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":765869000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":235868000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1145754000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":447774000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":364279000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":370115000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1667004000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":411499000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":194297000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-75003000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-179189000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-75641000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":260827000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-69006000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-312189000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":384398000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1166807000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":182677000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":336473000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":306119000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":171719000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":996988000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-42749000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":1121451000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2809913000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#159"}],"scale":100,"value":47.38776609809627},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3539265000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#160"}],"scale":100,"value":54.027799557252706},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":7872319000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#161"}],"scale":100,"value":42.85389095640052},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":7700290000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#162"}],"scale":100,"value":41.83490491916538},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2137008000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#163"}],"scale":100,"value":70.92636059387705},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2221323000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#164"}],"scale":100,"value":61.780029288851736},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2109849000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#165"}],"scale":100,"value":59.1302031567188},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2109849000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#166"}],"scale":100,"value":59.1302031567188},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2161064000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#167"}],"scale":100,"value":57.59139942176632},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":6862077000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#168"}],"scale":100,"value":52.416637120218844},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":10689563000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#169"}],"scale":100,"value":51.67777204736994},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":10689563000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#170"}],"scale":100,"value":51.67777204736994},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3644235000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#171"}],"scale":100,"value":20.609949687657355},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1725050000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#172"}],"scale":100,"value":59.73194979855656},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1725050000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#173"}],"scale":100,"value":59.73194979855656},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2058848000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#174"}],"scale":100,"value":79.01860652170534},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":3428885000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#175"}],"scale":100,"value":49.41475144252432},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":3428885000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#176"}],"scale":100,"value":49.41475144252432},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":3745463000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#177"}],"scale":100,"value":46.7025305015695},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4544823000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#178"}],"scale":100,"value":52.88828629849831},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":6100447000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#179"}],"scale":100,"value":52.86781444048281},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":6188886000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#180"}],"scale":100,"value":49.26985244194189},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":6188886000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#181"}],"scale":100,"value":49.26985244194189},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":9924181000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#182"}],"scale":100,"value":52.77749367932729},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":10325611000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#183"}],"scale":100,"value":50.031150698975594},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3644235000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#184"}],"scale":100,"value":20.609949687657355},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":192096000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":6210966500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"#186"}],"scale":100,"value":3.0928519740043683},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":20865000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":6608010000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#187"},{"ref":"#188"}],"scale":100,"value":0.3157531541265827},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":23087000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":8668754500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#189"},{"ref":"#190"}],"scale":100,"value":0.2663243029895471},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":23525000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":9472315500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"#192"}],"scale":100,"value":0.24835532558010764},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-49853000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"totalAssets@2022Q2"}],"scale":100,"value":-0.7946382915778829},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":68508000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"totalAssets@2022Q3"}],"scale":100,"value":1.0997185370346767},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":96674000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":5588655500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#195"},{"ref":"#196"}],"scale":100,"value":1.7298257156842105},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":5588655500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#197"}],"scale":100,"value":1.7298257156842105},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":241468000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":6143097500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#198"},{"ref":"#199"}],"scale":100,"value":3.930720617733969},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-92587000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":8335125500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#201"}],"scale":100,"value":-1.110805110252989},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":132903000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":10801928000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#203"}],"scale":100,"value":1.230363690630043},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":10801928000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#204"}],"scale":100,"value":1.230391463449858},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":0},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-19376000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4532415500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#205"},{"ref":"#206"}],"scale":100,"value":-0.42749831739830557},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4532415500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#207"}],"scale":100,"value":-0.42749831739830557},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-104376000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#208"},{"ref":"totalAssets@2022Q1"}],"scale":100,"value":-1.6904403054764396},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":67610000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":6411592000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#209"},{"ref":"#210"}],"scale":100,"value":1.0544962935882383},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":6411592000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#211"}],"scale":100,"value":1.0544962935882383},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-16352000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":6454813000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#212"},{"ref":"#213"}],"scale":100,"value":-0.2533303443492476},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":16044000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":6814542000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#215"}],"scale":100,"value":0.23543768605432322},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":58969000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":8118427500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#217"}],"scale":100,"value":0.7263598769589308},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-114605000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7981992000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#219"}],"scale":100,"value":-1.4357944733595323},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7981992000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#220"}],"scale":100,"value":-1.4357944733595323},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-284794000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":10935289000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#222"}],"scale":100,"value":-2.604357324255445},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":54750000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":10932531000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#224"}],"scale":100,"value":0.5007989458250793},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":0},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"totalAssets@2020Q4"}],"scale":100,"value":0},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1049832000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"#226"}],"scale":100,"value":18.29778478842329},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1238033500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#187"},{"ref":"#227"}],"scale":100,"value":1.6853340398301015},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":3319934000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#189"},{"ref":"#228"}],"scale":100,"value":0.69540539058909},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":3677077500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"#229"}],"scale":100,"value":0.6397743860443518},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"equity@2022Q2"}],"scale":100,"value":-8.023904485068549},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"equity@2022Q3"}],"scale":100,"value":8.069362500574211},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":778467500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#195"},{"ref":"#230"}],"scale":100,"value":12.418501735782161},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":778467500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#231"}],"scale":100,"value":12.418501735782161},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":674226000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#198"},{"ref":"#232"}],"scale":100,"value":35.81410387614836},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2630722000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#233"}],"scale":100,"value":-3.519452074373499},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4152533000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#234"}],"scale":100,"value":3.2005284485397225},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4152533000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#235"}],"scale":100,"value":3.200600693600749},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"equity@FY2020"}],"scale":100,"value":0},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1793902000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#205"},{"ref":"#236"}],"scale":100,"value":-1.0801035954026474},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1793902000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#237"}],"scale":100,"value":-1.0801035954026474},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#208"},{"ref":"equity@2022Q1"}],"scale":100,"value":-24.162509404479426},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1298400500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#209"},{"ref":"#238"}],"scale":100,"value":5.207176060083156},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1298400500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#239"}],"scale":100,"value":5.207176060083156},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1456357000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#212"},{"ref":"#240"}],"scale":100,"value":-1.1228016207564493},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1809751000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#241"}],"scale":100,"value":0.8865307989883692},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2251176000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#242"}],"scale":100,"value":2.61947533200425},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2437070500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#243"}],"scale":100,"value":-4.702572207082232},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2437070500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#244"}],"scale":100,"value":-4.702572207082232},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3975827000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#245"}],"scale":100,"value":-7.163138637571503},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":4829156500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#246"}],"scale":100,"value":1.1337383661101064},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"equity@2020Q4"}],"scale":100,"value":0},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":499229000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#247"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":136.50281083209381},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":160944000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#248"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":32.68967114122587},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":102476000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#249"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":15.952104458606664},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":496971000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#250"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":55.343029879184805},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":226620000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":218.9374836970698},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":175116000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#252"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":91.87039640736154},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":211009000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":83.65008007865151},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":722756000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#254"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":95.8281458617567},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":281049000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":88.41883716467261},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":578305000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":175.17546171345143},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-333019000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#257"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-30.62975975865494},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":110013000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#258"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":52.929544667256835},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":221503000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#259"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":47.813867344758144},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1580088000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#260"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":106.98121907111621},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-8773000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#261"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-1.4648277704496504},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-416095000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-45.80354764352721},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-222559000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#263"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-25.730643257410478},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-27036000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#264"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-3.948221577068889},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-674463000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#265"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-22.062435702217652},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":67336000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#266"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":11.410231861415232},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":217561000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#267"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":33.07765520093413},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":548317000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#268"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":23.013369417133035},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":292699000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#269"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":44.518786322784365},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":244700000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#270"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":37.45696734799466},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":121705000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":16.339004986078187},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-10242000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#272"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-1.1701278092150158},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":648863000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":22.13855108244207},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":232658000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#274"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":24.485882556000394}},"quality":[]}