{"schemaVersion":2,"ticker":"CRL","company":{"ticker":"CRL","name":"CHARLES RIVER LABORATORIES INTERNATIONAL, INC.","exchange":"NYSE","cik":1100682,"sic":"8731","sicDescription":"Services-Commercial Physical & Biological Research","fiscalYearEnd":"1227"},"updatedAt":"2026-09-11T02:29:36.804Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"costOfRevenue":[255682000,252962000,267966000,257707000,272750000,266424000,263983000,277034000,289669000,null,null,null,null,null,null,null,null],"operatingExpenses":[253379000,256894000,225906000,228892000,246724000,302782000,332649000,424286000,417414000,518235000,620999000,653406000,751632000,819889000,914977000,996459000,1021953000],"dilutedEps":[1.74,-5.38,2.14,2.01,2.12,2.66,3.13,3.23,2.54,4.62,5.07,7.2,7.6,9.48,9.22,0.2,-2.91],"pretaxIncome":[151557000,-334082000,132662000,129746000,138327000,177595000,195428000,222921000,296955000,281681000,304084000,447114000,480710000,622987000,581284000,93114000,-99503000],"cash":[182574000,179160000,68905000,109685000,155927000,160023000,117947000,117626000,163794000,195442000,238014000,228424000,241214000,233912000,276771000,194606000,213770000],"currentAssets":[595601000,552894000,425843000,485252000,552550000,579254000,559234000,656832000,826625000,897836000,1021325000,1201131000,1274095000,1439032000,1608662000,1403071000,1447049000],"totalAssets":[2204093000,1733373000,1558320000,1586344000,1632756000,1870578000,2068497000,2711800000,2929922000,3855879000,4692790000,5490831000,7024292000,7602770000,8195001000,7528345000,7135422000],"currentLiabilities":[249773000,259780000,216797000,342247000,247034000,294686000,311761000,429593000,463504000,558222000,710181000,839751000,1033185000,1091585000,1055082000,994101000,1120315000],"totalLiabilities":[830269000,1044646000,1030957000,983144000,968098000,1166232000,1302933000,1858016000,1865906000,2517576000,3026315000,3347163000,4432300000,4579265000,4536003000,4020267000,3924228000],"totalDebt":[492832000,700752000,717902000,666448000,663049000,753750000,836234000,1212694000,1120539000,1654988000,1885214000,1976767000,2663665000,2708878000,2650319000,2240360000,2136526000],"interestExpense":[21682000,35279000,42586000,33342000,20969000,11950000,15072000,27709000,29777000,63772000,60882000,86433000,73910000,59291000,136710000,126288000,107029000],"equity":[688727000,527363000,527363000,603200000,644077000,675927000,737556000,839125000,1047407000,1319778000,1637828000,2118169000,2538982000,2981078000,3602276000,3466952000,3169931000],"operatingIncome":[169613000,-298512000,174306000,165765000,151401000,177670000,206449000,237552000,288282000,331383000,351151000,432729000,589862000,650975000,617261000,227347000,25162000],"netIncome":[114441000,-336669000,109977000,97866000,102828000,126698000,149313000,154765000,123355000,226373000,252019000,364304000,390982000,486226000,474624000,22203000,-144338000],"temporaryEquity":[null,null,null,0,20581000,28419000,28008000,14659000,16609000,18525000,28647000,25499000,53010000,42427000,56722000,41126000,41263000],"operatingCashFlow":[215577000,168236000,206842000,208006000,209045000,252132000,306833000,316899000,318074000,441140000,480936000,546575000,760799000,619640000,683898000,734577000,737646000],"capex":[79853000,42860000,49143000,47534000,39154000,56925000,63252000,55288000,82431000,140054000,140514000,166560000,228772000,324733000,318528000,232967000,219152000],"dilutedShares":[65635895,62561294,51318242,48406320,48489322,47558000,47634000,47958000,48564000,49018000,49693000,50611000,51425000,51301000,51451000,51628000,49564000],"sharesOutstanding":[65877218,56441081,48875715,null,47554000,47327000,46698000,47363000,47402000,48209000,48936000,49767000,50480000,50944000,51338000,51141000,49217000],"revenue":[1171642000,1133416000,1142647000,1129530000,1165528000,1297662000,1363302000,1681432000,1857601000,2266096000,2621226000,2923933000,3540160000,3976060000,4129409000,4049989000,4015382000],"depreciationAndAmortization":[89962000,93649000,85230000,81275000,96636000,96445000,94881000,126658000,131159000,161779000,198095000,234924000,265540000,303870000,314124000,361741000,403312000],"freeCashFlow":[135724000,125376000,157699000,160472000,169891000,195207000,243581000,261611000,235643000,301086000,340422000,380015000,532027000,294907000,365370000,501610000,518494000],"totalCosts":[1002029000,1431928000,968341000,963765000,1014127000,1119992000,1156853000,1443880000,1569319000,1934713000,2270075000,2491204000,2950298000,3325085000,3512148000,3822642000,3990220000],"capexOutflow":[-79853000,-42860000,-49143000,-47534000,-39154000,-56925000,-63252000,-55288000,-82431000,-140054000,-140514000,-166560000,-228772000,-324733000,-318528000,-232967000,-219152000],"operatingMargin":[14.47652098507906,-26.337373038672474,15.254579935885712,14.675573025948847,12.98990672038767,13.691546797239958,15.143306472080287,14.127957598047377,15.51904849319095,14.623519921486118,13.396441207282395,14.79955252052629,16.662015276145713,16.372363596122792,14.947925962286613,5.613521419440892,0.6266402548997829],"netMargin":[9.767574054190614,-29.703921596307094,9.624757252239755,8.664311704868396,8.822439272158197,9.763559386034268,10.952305505309901,9.204356762569049,6.640554134068618,9.989559136064845,9.614546780781206,12.459382619232382,11.044190093103138,12.228839605036141,11.493751284990177,0.5482237112248947,-3.5946268624006383],"currentRatio":[2.3845691888234515,2.1283162676110554,1.9642476602536012,1.417841500436819,2.236736643538946,1.9656651486667165,1.793790756380689,1.5289634607640255,1.7834258172529256,1.6083851944208576,1.4381192963483957,1.4303418513345028,1.233172181167942,1.318295872515654,1.5246795983629708,1.4113968298995776,1.2916447606253598],"netDebt":[310258000,521592000,648997000,556763000,507122000,593727000,718287000,1095068000,956745000,1459546000,1647200000,1748343000,2422451000,2474966000,2373548000,2045754000,1922756000],"ebit":[173239000,-298803000,175248000,163088000,159296000,189545000,210500000,250630000,326732000,345453000,364966000,533547000,554620000,682278000,717994000,219402000,7526000],"fcfMargin":[11.584084558252435,11.061781375946696,13.80120019568598,14.206971041052475,14.576312194988022,15.042977293008503,17.866987652038947,15.558821290423877,12.68533985500654,13.286550966949326,12.987128923641075,12.996706832885705,15.028332052788574,7.417066140853006,8.84799737686434,12.385465738302006,12.912694234321915],"ebitda":[263201000,-205154000,260478000,244363000,255932000,285990000,305381000,377288000,457891000,507232000,563061000,768471000,820160000,986148000,1032118000,581143000,410838000],"debtToCapital":[41.710316624053476,57.05915162667991,57.650540246453566,52.490769095056265,50.725714276971004,52.72169867739357,53.13504343019081,59.10336145634678,51.686665627280384,55.634224675150925,53.51097148430248,48.27345286959307,51.19826503700905,47.60806586202072,42.38750470804522,39.25420583279834,40.262759125344836],"returnOnAssets":[5.192203777245334,-17.100795283057682,6.682093378696008,6.224257981138844,6.388617936690379,7.232995769173021,7.58111993297919,6.475120688107873,4.372955633049626,6.671961055150306,5.896099147130389,7.154704598688423,6.248152734895215,6.648307089967896,6.008746423783457,0.2824208027985901,-1.9686346625665831],"returnOnEquity":[11.85649866480871,-55.36909274806964,20.854136524557088,17.312790176221935,16.488398326915352,19.196608495125773,21.126960847778147,19.63174541965052,13.07743520915627,19.1259238293585,17.042094180225494,19.398524546212364,16.790608678997096,17.616692572182185,14.418911697593659,0.6281591144040056,-4.349571930076212],"revenueGrowth":[-9.546598893382917,-3.2626006920202566,0.8144405937449362,-1.1479485790449773,3.1869892787265597,11.336836180683774,5.058327977547306,23.335255137893142,10.477319332568902,21.990459738124613,15.671445516871296,11.54829839166862,21.075277716691865,12.313002802133234,3.8568079958551937,-1.923277640940868,-0.8544961480142277]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"costOfRevenue":[64419000,62416000,65514000,63723000,62655000,62176000,64409000,65766000,65271000,66368000,70561000,64945000,62035000,63649000,67078000,66033000,66627000,70294000,69796000,66586000,67591000,65246000,67001000,64448000,62647000,66225000,70663000,66751000,68187000,69332000,72764000,67244000,68751000,67660000,86014000,68693000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651719000,660960000,664783000,null,666717000,672404000,660742000,null,null,null,null,null,null,null],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104211000,102570000,99926000,88195000,108813000,125634000,118268000,119945000,119660000,132783000,138075000,140574000,140768000,169747000,156270000,179881000,171352000,185325000,176847000,167394000,181469000,215981000,216200000,226417000,211777000,238104000,246116000,262314000,252061000,232238000,289274000,299968000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[63801000,62117000,59134000,69011000,70779000,54032000,62086000,60387000,53006000,55622000,51429000,61383000,54311000,56547000,56651000,61745000,59667000,59559000,65753000,71007000,77498000,72670000,81607000,77785000,77753000,82635000,88305000,89317000,115785000,101490000,117694000,102723000,104111000,103697000,106883000,114278000,141127000,136513000,126317000,143534000,160021000,155967000,161477000,158339000,163821000,158101000,173146000,185324000,206080000,183756000,176471000,190051000,170679000,220350000,238809000,213248000,236731000,225498000,239500000,235865000,220016000,262262000,278316000,266908000,289133000,222276000,243636000,206347000,266543000],"dilutedEps":[0.52,0.57,0.27,0.26,0.22,-0.4,-6.186354496679226,0.57,0.63,0.37,0.5618950346625863,0.54,0.63,0.46,0.3740206668085675,0.53,0.56,0.64,0.4,0.67,0.74,0.68,0.57,0.66,1.02,0.79,0.67,0.78,0.73,0.79,0.93,0.97,1.12,1.08,-0.63,1.08,1.1,1.22,1.21,1.11,0.88,1.46,1.61,1.02,1.34,2.03,2.81,1.2,1.72,2.01,2.6661216582719875,1.81,2.13,1.88,3.6484046427389045,2.01,1.89,1.69,3.644369800292256,1.3,1.74,1.33,-4.19792906779826,0.5,1.06,1.1,-5.679973282913395,-0.3,-0.03],"pretaxIncome":[47285000,40440000,28805000,24075000,22404000,-7578000,-372983000,32662000,42805000,24541000,32654000,35146000,40000000,28395000,26205000,35648000,36847000,42726000,23106000,42986000,50541000,43882000,40186000,31952000,60328000,53156000,49992000,51550000,54390000,53256000,63725000,78047000,76916000,72939000,69053000,63040000,70288000,73305000,75048000,66290000,58994000,73235000,105565000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"cash":[154806000,192198000,182574000,222199000,219077000,137433000,179160000,158745000,81220000,81220000,68905000,61031000,76076000,83224000,109685000,100422000,113521000,130454000,155927000,169850000,117012000,130747000,160023000,151919000,150807000,74032000,117947000,157375000,154585000,105722000,117626000,131524000,116466000,123618000,163794000,187774000,192300000,138866000,195442000,126316000,200589000,164759000,238014000,372433000,402020000,242879000,228424000,465411000,222969000,212539000,241214000,241869000,200321000,193701000,233912000,201587000,200445000,157174000,276771000,327039000,179213000,210171000,194606000,229356000,182824000,207097000,213770000,191830000,192025000],"currentAssets":[null,null,595601000,null,608048000,527297000,552894000,560584000,548252000,456329000,425843000,437270000,451559000,457915000,485252000,492619000,519757000,547781000,552550000,590658000,592702000,606019000,579254000,614142000,629647000,578661000,559234000,637391000,701547000,654578000,656832000,700121000,738067000,782378000,826625000,843348000,889530000,838166000,897836000,866182000,1010058000,972407000,1021325000,1208281000,1234725000,1140274000,1201131000,1423209000,1267913000,1379040000,1274095000,1333086000,1393086000,1415352000,1439032000,1448355000,1504780000,1444325000,1608662000,1668188000,1499273000,1494723000,1403071000,1506358000,1469862000,1532104000,1447049000,1488806000,1529106000],"totalAssets":[null,null,2204093000,null,2156637000,2080273000,1733373000,1744620000,1705425000,1585373000,1558320000,1555358000,1546073000,1567618000,1586344000,1603808000,1621598000,1643767000,1632756000,1651763000,1863462000,1842358000,1870578000,1847229000,1885917000,2032843000,2068497000,2103718000,2762987000,2690190000,2711800000,2697075000,2773664000,2865918000,2929922000,3001003000,3865883000,3796657000,3855879000,3926637000,4625484000,4582562000,4692790000,5201790000,5240884000,5213338000,5490831000,5808963000,6720352000,7058437000,7024292000,7075049000,7529361000,7382769000,7602770000,7699439000,7772381000,7607007000,8195001000,8152783000,7948283000,8003842000,7528345000,7582366000,7560545000,7513812000,7135422000,7730308000,7532145000],"currentLiabilities":[null,null,249773000,null,246060000,237379000,259780000,307808000,277103000,223842000,216797000,223835000,328126000,325237000,342247000,330812000,225854000,235171000,247034000,239319000,271648000,283083000,294686000,270489000,276532000,314104000,311761000,309989000,413393000,412047000,429593000,383374000,424071000,415755000,463504000,407098000,518140000,539599000,558222000,529759000,635598000,681646000,710181000,690896000,727936000,787014000,839751000,803376000,929610000,983751000,1033185000,993839000,1048135000,1014194000,1091585000,981392000,1007623000,993816000,1055082000,954810000,947519000,1012221000,994101000,1051055000,1080438000,1121888000,1120315000,1093704000,1134746000],"totalLiabilities":[null,null,830269000,null,762620000,1042105000,1044646000,1180289000,1114798000,1044004000,1030957000,1000853000,981223000,967666000,983144000,963942000,959208000,969736000,968098000,931503000,1164841000,1143977000,1166232000,1150214000,1150112000,1296799000,1302933000,1290546000,1901002000,1802288000,1858016000,1803330000,1791953000,1825424000,1865906000,1841063000,2664016000,2522617000,2517576000,2505089000,3146641000,3017830000,3026315000,3522124000,3460275000,3287840000,3347163000,3592744000,4366273000,4593816000,4432300000,4404324000,4836257000,4710825000,4579265000,4542621000,4472379000,4256298000,4536003000,4448858000,4175189000,4176125000,4020267000,4340584000,4160959000,4062995000,3924228000,4741995000,4643618000],"totalDebt":[null,null,492832000,null,436215000,718891000,700752000,856820000,789412000,740321000,717902000,704285000,686204000,668734000,666448000,648178000,635228000,639739000,663049000,640094000,802796000,769637000,753750000,760140000,743084000,825067000,836234000,837931000,1343072000,1238401000,1212694000,1174213000,1119495000,1158423000,1120539000,1109724000,1815055000,1670647000,1654988000,1569058000,2071096000,1913202000,1885214000,2371508000,2257662000,2013178000,1976767000,2202443000,2727348000,2892781000,2663665000,2676264000,2997316000,2937056000,2708878000,2747771000,2679660000,2515014000,2650319000,2660918000,2409815000,2326810000,2240360000,2510875000,2332472000,2185507000,2136526000,2669832000,2625445000],"interestExpense":[5351000,5572000,5526000,6008000,7104000,12641000,9526000,10016000,10659000,11944000,9967000,8435000,8079000,8519000,8309000,8280000,7544000,2319000,2826000,2801000,3373000,2997000,2779000,3024000,4376000,3851000,3821000,4211000,8909000,7079000,7510000,6983000,7403000,7667000,7724000,11191000,18643000,17197000,16741000,9987000,20835000,5698000,24362000,15067000,19352000,18867000,33147000,29719000,16190000,16455000,11546000,9434000,3703000,11375000,34779000,34380000,35044000,33742000,33544000,35001000,32769000,30284000,28234000,27884000,29967000,25403000,23775000,26742000,30340000],"equity":[null,null,688727000,null,1394017000,1038168000,527363000,564331000,590627000,541369000,527363000,554505000,564850000,599952000,603200000,630828000,650714000,659454000,644077000,698681000,675138000,673831000,675927000,667562000,705829000,708597000,737556000,784428000,836161000,872862000,839125000,879047000,966394000,1024709000,1047407000,1142616000,1185205000,1256709000,1319778000,1401029000,1458364000,1536387000,1637828000,1655627000,1756725000,1901465000,2118169000,2188184000,2323280000,2432065000,2538982000,2614906000,2652927000,2632738000,2981078000,3113883000,3257555000,3310761000,3602276000,3646150000,3727018000,3787127000,3466952000,3200119000,3359630000,3410325000,3169931000,2946413000,2845990000],"operatingIncome":[50662000,44447000,34611000,30194000,29985000,6468000,-365159000,42251000,53314000,37094000,41647000,43740000,49274000,37682000,35069000,42763000,43188000,40843000,24607000,39706000,51025000,46172000,40767000,43005000,55735000,55440000,52269000,51472000,58061000,58795000,69091000,69706000,81686000,74062000,62827000,67829000,76710000,84362000,102482000,69792000,79768000,92802000,108789000,94281000,76768000,132753000,128927000,123703000,137550000,155802000,172807000,148778000,187411000,150976000,163810000,167892000,164945000,151502000,132922000,125977000,151652000,117405000,-167687000,74669000,100134000,133799000,-283440000,119897000,119888000],"netIncome":[34154000,37313000,17569000,17382000,14454000,-24941000,-343564000,31335000,32318000,18893000,27228000,26547000,30589000,22202000,18528000,25771000,27713000,31223000,19444000,32358000,35816000,32352000,27672000,31541000,48509000,37379000,31884000,37143000,35207000,37735000,44680000,46778000,53952000,52474000,-29849000,52631000,53709000,60368000,59665000,55133000,43728000,72810000,80348000,50769000,67435000,102909000,143191000,61530000,88448000,103426000,137578000,93022000,109321000,96473000,187410000,103131000,97020000,87389000,187084000,72960000,94081000,69657000,-214495000,25469000,52326000,54422000,-276555000,-14843000,-1482000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9038000,11676000,14577000,20581000,21579000,23483000,24550000,28419000,29453000,29976000,27447000,28008000,28744000,25985000,15040000,14659000,14698000,15317000,15785000,16609000,17323000,16662000,17331000,18525000,20519000,20479000,28345000,28647000,24039000,23884000,24033000,25499000,28035000,30799000,32556000,53010000,55819000,40177000,39206000,42427000,42935000,42447000,39948000,56722000,57775000,46076000,40590000,41126000,41663000,39956000,40492000,41263000,41900000,42537000],"operatingCashFlow":[null,47980000,60299000,27936000,56006000,16827000,67467000,21393000,65304000,48248000,71897000,25277000,57367000,61035000,64327000,29977000,48966000,67607000,62495000,28463000,56975000,66845000,99849000,11252000,86354000,88289000,120938000,45844000,80112000,72296000,118647000,34029000,100324000,59485000,124236000,60051000,123872000,117244000,139973000,14859000,129553000,155847000,180677000,68590000,162306000,177300000,138379000,170229000,186590000,174722000,229258000,102630000,149474000,132779000,234757000,109383000,148122000,205450000,220943000,129888000,193535000,251792000,159362000,171697000,204603000,213826000,147520000,41077000,179725000],"capex":[null,18465000,16326000,9293000,8432000,9128000,16007000,6789000,6661000,8222000,27471000,14112000,9441000,10242000,13739000,6429000,9794000,9096000,13835000,11190000,9315000,9402000,27018000,10648000,13908000,10452000,28244000,8250000,11791000,9568000,25679000,15920000,15997000,22011000,28503000,27726000,21213000,22439000,68676000,16731000,24781000,35163000,63839000,25721000,26800000,26185000,87854000,28030000,46431000,55536000,98775000,80464000,82852000,72393000,89024000,106875000,67383000,65947000,78323000,79144000,39486000,38721000,75616000,59324000,35298000,35580000,88950000,55908000,31105000],"dilutedShares":[null,null,null,null,65874284,62597055,55560701,54597740,51680737,50533747,48557687,48771743,48412800,48108614,48196842,48436049,48835453,48441165,47994880,48151000,47684000,46878000,47534000,47868000,47550000,47245000,47784000,47617000,47919000,48034000,48318000,48421000,48342000,48390000,48936000,48828000,49043000,49326000,48718000,49462000,49662000,49715000,49891000,49966000,50246000,50702000,51331000,51075000,51334000,51558000,51620000,51325000,51283000,51283000,51349000,51428000,51467000,51607000,51325000,51842000,51846000,51583000,51373000,50853000,49316000,49426000,48658000,48951000,48021000],"sharesOutstanding":[null,null,65877218,null,66259329,57712482,56441081,51602261,51448460,49723708,48875715,49002831,null,null,null,null,null,null,47554000,48367013,46899188,46766227,47327000,47355000,46850000,46623000,46698000,47114000,47282000,47324000,47363000,47635000,47586000,47324000,47402000,47905000,48001000,48094000,48209000,48747000,48799000,48837000,48936000,49486000,49659000,49736000,49767000,50216000,50391000,50460000,50480000,50800000,50861000,50877000,50944000,51182000,51266000,51296000,51338000,51510000,51613000,51134000,51141000,49115000,49209000,49215000,49217000,48167000,47728000],"revenue":[308159000,297485000,264472000,292287000,288592000,270885000,281652000,285843000,288263000,277579000,290962000,285981000,284723000,278686000,280140000,291238000,292933000,292129000,289228000,299368000,341179000,327567000,329548000,320414000,339573000,349465000,353850000,354868000,434055000,425720000,466789000,445763000,469129000,464232000,478477000,493970000,585301000,585295000,601530000,604569000,657568000,667951000,691138000,707059000,682584000,743300000,790990000,824566000,914607000,895937000,905050000,913929000,973131000,989157000,1099843000,1029373000,1059937000,1026623000,1013476000,1011560000,1026117000,1009763000,1002549000,984168000,1032135000,1004852000,994227000,995830000,1004078000],"depreciationAndAmortization":[null,24838000,20254000,23580000,22925000,23485000,23659000,21265000,21816000,21168000,20981000,20002000,20065000,20550000,20658000,20010000,20410000,26916000,29300000,20050000,24302000,26068000,26010000,22368000,23148000,23814000,25551000,24655000,32353000,34108000,35542000,32411000,31799000,33465000,33484000,33210000,43396000,43592000,41581000,45358000,49146000,51758000,51833000,57260000,57208000,59580000,60876000,61508000,68105000,68686000,67241000,75299000,76421000,74605000,77545000,77069000,77671000,78870000,80514000,85357000,86082000,88198000,102104000,120364000,119507000,85164000,78277000,67151000,67290000],"freeCashFlow":[null,29515000,43973000,18643000,47574000,7699000,51460000,14604000,58643000,40026000,44426000,11165000,47926000,50793000,50588000,23548000,39172000,58511000,48660000,17273000,47660000,57443000,72831000,604000,72446000,77837000,92694000,37594000,68321000,62728000,92968000,18109000,84327000,37474000,95733000,32325000,102659000,94805000,71297000,-1872000,104772000,120684000,116838000,42869000,135506000,151115000,50525000,142199000,140159000,119186000,130483000,22166000,66622000,60386000,145733000,2508000,80739000,139503000,142620000,50744000,154049000,213071000,83746000,112373000,169305000,178246000,58570000,-14831000,148620000],"totalCosts":[257497000,253038000,229861000,262093000,258607000,264417000,646811000,243592000,234949000,240485000,249315000,242241000,235449000,241004000,245071000,248475000,249745000,251286000,264621000,259662000,290154000,281395000,288781000,277409000,283838000,294025000,301581000,303396000,375994000,366925000,397698000,376057000,387443000,390170000,415650000,426141000,508591000,500933000,499048000,534777000,577800000,575149000,582349000,612778000,605816000,610547000,662063000,700863000,777057000,740135000,732243000,765151000,785720000,838181000,936033000,861481000,894992000,875121000,880554000,885583000,874465000,892358000,1170236000,909499000,932001000,871053000,1277667000,875933000,884190000],"capexOutflow":[null,-18465000,-16326000,-9293000,-8432000,-9128000,-16007000,-6789000,-6661000,-8222000,-27471000,-14112000,-9441000,-10242000,-13739000,-6429000,-9794000,-9096000,-13835000,-11190000,-9315000,-9402000,-27018000,-10648000,-13908000,-10452000,-28244000,-8250000,-11791000,-9568000,-25679000,-15920000,-15997000,-22011000,-28503000,-27726000,-21213000,-22439000,-68676000,-16731000,-24781000,-35163000,-63839000,-25721000,-26800000,-26185000,-87854000,-28030000,-46431000,-55536000,-98775000,-80464000,-82852000,-72393000,-89024000,-106875000,-67383000,-65947000,-78323000,-79144000,-39486000,-38721000,-75616000,-59324000,-35298000,-35580000,-88950000,-55908000,-31105000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.782075141293376,35.01483274332356,34.20612126834378,30.49324408425187,36.34757221880762,36.82348561898593,36.104980049882926,36.39682231420006,37.34543434431704,39.10293221192498,39.5103944601033,39.72700296735905,39.6677074292413,39.10725599290413,36.707225406370384,38.53582667972039,38.4401576622555,39.504059650970206,38.09453032104637,34.98475370811972,36.73684636718829,36.9008424725056,36.93863778094807,37.64018419696441,35.02941765125238,36.209791230716824,36.846415380768946,37.95392526528711,35.649217392042246,34.02335829729382,38.91752993407776,37.923109015284645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[16.440214304952963,14.940921390994506,13.086829607671133,10.330257589287243,10.390100903697954,2.387729110138989,-129.64899947452886,14.781191073421423,18.494916100921728,13.363402851080233,14.313552972553117,15.294722376661388,17.3059429691314,13.521310722461838,12.518383665310202,14.68318007952259,14.743303076130038,13.981152162229698,8.507820819561038,13.263274631891184,14.955492571348177,14.095436964040944,12.370580310000365,13.421698177982236,16.41326018264114,15.864249638733494,14.77151335311573,14.504548170023785,13.376415431224153,13.810720661467633,14.80133422167189,15.637457572746055,17.41226826736356,15.95366110048424,13.130620698591573,13.731400692349737,13.10607704411918,14.413586311176415,17.036889265705785,11.54409174138932,12.13076062095479,13.893534106543742,15.740561219322336,13.334247919904845,11.246674401978364,17.85994887663124,16.29944752778164,15.002195094146497,15.03924636483211,17.389838794468808,19.093641235290868,16.278945082167215,19.258558200283417,15.263097769110464,14.893943953818864,16.310122764051517,15.56177395448975,14.75731597675096,13.115456113415611,12.453734825418165,14.779211337498548,11.626985738237588,-16.726065259653144,7.587017663650922,9.701637867139473,13.315294192577614,-28.50858003252778,12.039906409728568,11.940108238602978],"netMargin":[11.083239496493693,12.542817284905123,6.6430472791070505,5.946894661753687,5.008454842823086,-9.2072281595511,-121.9817363270987,10.962311478678856,11.211289690317521,6.806350624506898,9.357923027749328,9.282784520649972,10.743424310645786,7.9666721686772926,6.613835939173271,8.848776601954416,9.460525103009903,10.688086427571381,6.722723940973903,10.80877047647043,10.497715275559164,9.876452756230023,8.396955830410137,9.843827048755672,14.285293589301858,10.696063983517663,9.010597710894446,10.466708748041526,8.111184066535348,8.86380719721883,9.57177654143521,10.493917171232246,11.500461493533761,11.303400024125867,-6.238335384981932,10.654695629289227,9.17630415803151,10.314115104349089,9.918873539141854,9.119389184691904,6.649958635456714,10.900500186390918,11.62546408966082,7.1803060282098095,9.879370158105083,13.84488093636486,18.102757304137853,7.462107338891004,9.67060169012483,11.543892037051712,15.2011491077841,10.178252358771852,11.233944864566023,9.753052346594119,17.039704757860893,10.018817280033574,9.153374209976631,8.51227763258762,18.45963791939819,7.212622088655146,9.168642562202946,6.898351395327418,-21.39496423616202,2.5878711764658067,5.069685651586275,5.4159219467145405,-27.816082242787616,-1.4905154494240986,-0.14759809496871756],"currentRatio":[null,null,2.3845691888234515,null,2.471137121027392,2.221329603713892,2.1283162676110554,1.8212132238278407,1.9785134047628499,2.0386209915922837,1.9642476602536012,1.9535372037438292,1.376175615464791,1.4079425157654264,1.417841500436819,1.4891207090432028,2.301296412726806,2.329288049972148,2.236736643538946,2.468078171812518,2.1818750736246906,2.1407820321248536,1.9656651486667165,2.2704878941472666,2.2769408242084097,1.8422592517128085,1.793790756380689,2.0561729609760344,1.697046152208673,1.5886003295740534,1.5289634607640255,1.8262088717544747,1.740432616236432,1.8818246322954624,1.7834258172529256,2.071609293094046,1.7167753888910333,1.5533127377923235,1.6083851944208576,1.6350491449885702,1.5891459696223085,1.4265571865748496,1.4381192963483957,1.7488608994696742,1.6961999406541235,1.4488611384295578,1.4303418513345028,1.7715353707354962,1.363919277976786,1.4018181430056995,1.233172181167942,1.3413500577055237,1.329109322749455,1.3955436533838694,1.318295872515654,1.4758170027878768,1.493395843485113,1.4533122831590557,1.5246795983629708,1.7471413160733549,1.5823144443541501,1.4766765360528975,1.4113968298995776,1.433186655312995,1.3604316027388892,1.3656479078125445,1.2916447606253598,1.3612513074835604,1.347531518066598],"netDebt":[null,null,310258000,null,217138000,581458000,521592000,698075000,708192000,659101000,648997000,643254000,610128000,585510000,556763000,547756000,521707000,509285000,507122000,470244000,685784000,638890000,593727000,608221000,592277000,751035000,718287000,680556000,1188487000,1132679000,1095068000,1042689000,1003029000,1034805000,956745000,921950000,1622755000,1531781000,1459546000,1442742000,1870507000,1748443000,1647200000,1999075000,1855642000,1770299000,1748343000,1737032000,2504379000,2680242000,2422451000,2434395000,2796995000,2743355000,2474966000,2546184000,2479215000,2357840000,2373548000,2333879000,2230602000,2116639000,2045754000,2281519000,2149648000,1978410000,1922756000,2478002000,2433420000],"ebit":[52636000,46012000,34331000,30083000,29508000,5063000,-363457000,42678000,53464000,36485000,42621000,43581000,48079000,36914000,34514000,43928000,44391000,45045000,25932000,45787000,53914000,46879000,42965000,34976000,64704000,57007000,53813000,55761000,63299000,60335000,71235000,85030000,84319000,80606000,76777000,74231000,88931000,90502000,91789000,76277000,79829000,78933000,129927000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,9.92150864749483,16.626712846728577,6.3783199389641,16.48486444530687,2.8421654945825723,18.27077386278102,5.109098351192787,20.343575137981635,14.41967872209353,15.268660512369314,3.9041055174994144,16.832500359999017,18.225888634520572,18.058113800242737,8.08548335038697,13.372341115545192,20.02916519756683,16.824097251994967,5.7698217578365085,13.9692067800187,17.536259757545785,22.100270673771348,0.1885061202069822,21.33444060629084,22.273189017498176,26.19584569732938,10.59379825738021,15.740171176463813,14.734567321244011,19.91649331925131,4.062472659238205,17.975226430256924,8.072256974960796,20.00785826695954,6.543919671235095,17.539522399585856,16.197814777163654,11.852609179924526,-0.30964207559434903,15.933257092802569,18.06779239794536,16.90516221073071,6.063001814558615,19.851915661662154,20.330283869231806,6.387564950252216,17.24531450484255,15.324505497989845,13.302944291841948,14.417214518534887,2.4253525164427434,6.846149182381406,6.104794284426031,13.25034573116345,0.24364346063088888,7.617339521122482,13.588532499271885,14.072360864983482,5.016410296967061,15.012810429999698,21.10109005776603,8.35330741938798,11.41807089846449,16.403377465157174,17.738532639632503,5.891008793766414,-1.4893104244700401,14.801638916498518],"ebitda":[null,70850000,54585000,53663000,52433000,28548000,-339798000,63943000,75280000,57653000,63602000,63583000,68144000,57464000,55172000,63938000,64801000,71961000,55232000,65837000,78216000,72947000,68975000,57344000,87852000,80821000,79364000,80416000,95652000,94443000,106777000,117441000,116118000,114071000,110261000,107441000,132327000,134094000,133370000,121635000,128975000,130691000,181760000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,41.710316624053476,null,23.833863685041024,40.9144485188033,57.05915162667991,60.290567293693634,57.20215153339869,57.761315138606065,57.650540246453566,55.94936407184677,54.850070420621336,52.71075742934028,52.490769095056265,50.67826108712548,49.39787330999376,49.24125976663975,50.725714276971004,47.811917611249086,54.31879908033782,53.31860491538434,52.72169867739357,53.242203204870485,51.28561894330439,53.797115926304585,53.13504343019081,51.64892603918122,61.63049109480262,58.65687979185918,59.10336145634678,57.18774047125059,53.66992203324338,53.06243507034847,51.686665627280384,49.26982604757718,60.49659029550772,57.07016843868665,55.634224675150925,52.82868818320811,58.68025136989794,55.46173761569857,53.51097148430248,58.88821705753594,56.23927140058993,51.42686063582299,48.27345286959307,50.16237999720769,54.00017581971984,54.32609694252191,51.19826503700905,50.57981505035748,53.04755919347186,52.731860460189374,47.60806586202072,46.8770589325129,45.13328218701866,43.170462299007426,42.38750470804522,42.189461093490664,39.268055689310756,38.05747425922119,39.25420583279834,43.96563890629197,40.97734018118439,39.0559795219013,40.262759125344836,47.537669741971726,47.98457808600486],"returnOnAssets":[null,null,null,null,4.020982668849695,1.1759994962199674,-17.100795283057682,-18.497781751900128,-15.78700704442342,-14.241309717304945,6.669759300153447,6.362830297656529,6.351349439550631,6.759676764063076,6.224257981138844,6.146558933591967,5.948471290105569,6.429313209098256,6.470814824019136,6.802984791300819,6.820026054070805,6.882713614686795,7.318628483610184,7.281011216944766,7.471850671804583,7.488695425088918,7.58111993297919,7.841917393475539,6.092317673154791,6.011772519904053,6.475120688107873,6.848868509848269,6.615732145659894,7.123115677377041,4.372955633049626,4.535143253567255,3.884752980888606,4.10829146388596,6.671961055150306,6.607589308913281,5.155683413518695,5.521660192912967,5.896099147130389,5.426016990660056,5.500747590197324,6.154840290325544,7.154704598688423,6.812703908624597,6.622693507594031,6.463531151768999,6.248152734895215,6.558112488563345,6.22253935921376,6.043733466581669,6.648307089967896,6.718811508053612,6.3265215163084045,6.336985956294478,6.008746423783457,5.607453642776388,5.616989206053892,5.429326745777888,0.2824208027985901,-0.3214205343718067,-0.864578548424162,-1.060443801621044,-1.9686346625665831,-2.41172769693915,-3.159913839083689],"returnOnEquity":[null,null,null,null,6.220727580797078,2.356458684914195,-55.36909274806964,-57.18558789079459,-30.721076424789533,-33.04993805146698,20.815643114894293,18.76700427944757,17.872618840530794,18.67415039239618,17.312790176221935,16.381894370611466,15.501281709560336,16.3942366480706,16.700540457332252,16.65848068723115,17.92673692086296,17.99615236052307,19.423880533695353,18.64690249099172,20.286364554692472,20.992196338615827,21.126960847778147,21.33830122796989,18.367563991984383,17.954180285419984,19.63174541965052,19.765851605825155,20.320600480983934,20.85655819993033,13.07743520915627,12.78234799766331,11.987828587018306,11.997713702618285,19.1259238293585,17.995828820452537,16.560490760785893,16.564844172917795,17.042094180225494,16.204309546118374,16.88052803514926,17.537753224978854,19.398524546212364,19.515267530063262,19.41556444171024,18.303553915629983,16.790608678997096,17.591758638709663,17.818671932256837,17.232417529368863,17.616692572182185,17.327745881372138,16.37883340140449,15.98216807977927,14.418911697593659,13.149432850401766,12.64254808418496,11.941073175569972,0.6281591144040056,-0.7387381360562958,-1.892093412851887,-2.2863090993868385,-4.349571930076212,-6.008266124702515,-7.685227261740164],"revenueGrowth":[null,null,null,null,-6.349644177194236,-8.941627308939948,6.4959617653286506,-2.20468238409508,-0.11400177413095625,2.4711593480628347,3.305497564370219,0.048278250648081666,-1.228045222591867,0.39880538513359376,-3.719386036664585,1.838234008553008,2.8835043182320996,4.823708403005522,3.244092239594498,2.7915313248957796,16.469977776488133,12.130942152268354,13.940559005352181,7.0301435023115255,-0.47072064810553815,6.685044586298372,7.3743430395572185,10.752963353661205,27.823766907262936,21.820497045483812,31.91719655221139,25.613749337781933,8.080542788356304,9.04632152588556,2.5039150451274583,10.814491108503855,24.76333801576964,26.07812473073807,25.717641600327703,22.389821244205123,12.346980442541522,14.122109363654234,14.896680132329232,16.952572824607294,3.804321378169262,11.280617889635614,14.447476480818588,16.619122308039348,33.991860342463355,20.535046414637435,14.419904170722763,10.837580011788027,6.3988139167970415,10.404749441087935,21.522899287332198,12.63161580385348,8.920278975800787,3.787669702585128,-7.852666244182127,-1.7304708788748124,-3.190755676988344,-1.6422776423282937,-1.0781705733534874,-2.707896713986313,0.5864828279815937,-0.48635174788539404,-0.8300841155893579,1.184960291332371,-2.7183459528065557]}},"filings":[{"accn":"0001628280-15-003118","filed":"2015-04-30","form":"10-Q"},{"accn":"0001628280-15-005598","filed":"2015-07-30","form":"10-Q"},{"accn":"0001628280-15-008233","filed":"2015-11-04","form":"10-Q"},{"accn":"0001100682-17-000003","filed":"2017-02-14","form":"10-K"},{"accn":"0001047469-10-006917","filed":"2010-08-03","form":"10-Q"},{"accn":"0001047469-10-009213","filed":"2010-11-04","form":"10-Q"},{"accn":"0001518519-12-000030","filed":"2012-02-27","form":"10-K"},{"accn":"0001047469-11-004561","filed":"2011-05-04","form":"10-Q"},{"accn":"0001047469-11-006895","filed":"2011-08-03","form":"10-Q"},{"accn":"0001047469-11-008939","filed":"2011-11-02","form":"10-Q"},{"accn":"0001445305-13-000358","filed":"2013-02-27","form":"10-K"},{"accn":"0001445305-12-001455","filed":"2012-05-04","form":"10-Q"},{"accn":"0001445305-12-002523","filed":"2012-08-07","form":"10-Q"},{"accn":"0001445305-12-003330","filed":"2012-11-01","form":"10-Q"},{"accn":"0001445305-14-000599","filed":"2014-02-25","form":"10-K"},{"accn":"0001445305-13-001195","filed":"2013-05-08","form":"10-Q"},{"accn":"0001445305-13-001771","filed":"2013-07-31","form":"10-Q"},{"accn":"0001445305-13-002575","filed":"2013-10-30","form":"10-Q"},{"accn":"0001628280-15-000785","filed":"2015-02-17","form":"10-K"},{"accn":"0001445305-14-001594","filed":"2014-04-30","form":"10-Q"},{"accn":"0001445305-14-003489","filed":"2014-08-07","form":"10-Q"},{"accn":"0001445305-14-004599","filed":"2014-10-30","form":"10-Q"},{"accn":"0001100682-16-000006","filed":"2016-02-12","form":"10-K"},{"accn":"0001100682-16-000010","filed":"2016-05-04","form":"10-Q"},{"accn":"0001100682-16-000013","filed":"2016-08-03","form":"10-Q"},{"accn":"0001100682-16-000016","filed":"2016-11-02","form":"10-Q"},{"accn":"0001100682-18-000005","filed":"2018-02-13","form":"10-K"},{"accn":"0001100682-17-000006","filed":"2017-05-10","form":"10-Q"},{"accn":"0001100682-17-000010","filed":"2017-08-09","form":"10-Q"},{"accn":"0001100682-17-000014","filed":"2017-11-09","form":"10-Q"},{"accn":"0001100682-18-000008","filed":"2018-05-10","form":"10-Q"},{"accn":"0001100682-19-000004","filed":"2019-02-13","form":"10-K"},{"accn":"0001100682-20-000005","filed":"2020-02-11","form":"10-K"},{"accn":"0001100682-21-000005","filed":"2021-02-17","form":"10-K"},{"accn":"0001100682-26-000022","filed":"2026-02-18","form":"10-K"},{"accn":"0001100682-25-000043","filed":"2025-11-05","form":"10-Q"},{"accn":"0001100682-26-000038","filed":"2026-05-07","form":"10-Q"},{"accn":"0001100682-26-000118","filed":"2026-08-05","form":"10-Q"},{"accn":"0001100682-18-000012","filed":"2018-08-08","form":"10-Q"},{"accn":"0001100682-18-000018","filed":"2018-11-07","form":"10-Q"},{"accn":"0001100682-19-000008","filed":"2019-05-07","form":"10-Q"},{"accn":"0001100682-19-000013","filed":"2019-07-31","form":"10-Q"},{"accn":"0001100682-19-000030","filed":"2019-11-06","form":"10-Q"},{"accn":"0001100682-20-000012","filed":"2020-05-07","form":"10-Q"},{"accn":"0001100682-20-000026","filed":"2020-08-05","form":"10-Q"},{"accn":"0001100682-20-000033","filed":"2020-10-29","form":"10-Q"},{"accn":"0001100682-22-000007","filed":"2022-02-16","form":"10-K"},{"accn":"0001100682-21-000010","filed":"2021-05-04","form":"10-Q"},{"accn":"0001100682-21-000017","filed":"2021-08-04","form":"10-Q"},{"accn":"0001100682-21-000022","filed":"2021-11-03","form":"10-Q"},{"accn":"0001100682-23-000006","filed":"2023-02-22","form":"10-K"},{"accn":"0001100682-22-000016","filed":"2022-05-04","form":"10-Q"},{"accn":"0001100682-22-000028","filed":"2022-08-03","form":"10-Q"},{"accn":"0001100682-22-000032","filed":"2022-11-02","form":"10-Q"},{"accn":"0001100682-23-000009","filed":"2023-05-11","form":"10-Q"},{"accn":"0001100682-24-000007","filed":"2024-02-14","form":"10-K"},{"accn":"0001100682-23-000018","filed":"2023-08-09","form":"10-Q"},{"accn":"0001100682-24-000035","filed":"2024-11-06","form":"10-Q"},{"accn":"0001100682-25-000011","filed":"2025-02-19","form":"10-K"},{"accn":"0001100682-25-000021","filed":"2025-05-07","form":"10-Q"},{"accn":"0001100682-25-000034","filed":"2025-08-06","form":"10-Q"},{"accn":"0001047469-11-001182","filed":"2011-02-23","form":"10-K"},{"accn":"0001100682-23-000022","filed":"2023-11-08","form":"10-Q"},{"accn":"0001100682-24-000018","filed":"2024-05-09","form":"10-Q"},{"accn":"0001100682-24-000027","filed":"2024-08-07","form":"10-Q"}],"provenance":{"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":66586000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":67591000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":65246000},"#0":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":266424000},"#1":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":199423000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":67001000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":266424000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":64419000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":62416000},"#2":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":255682000},"#3":{"kind":"filed","concept":"CostOfGoodsSold","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":190168000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":65514000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":255682000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":63723000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":62655000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":62176000},"#4":{"kind":"filed","concept":"CostOfGoodsSold","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":252962000},"#5":{"kind":"filed","concept":"CostOfGoodsSold","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":188553000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":64409000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":252962000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":65766000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":65271000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":66368000},"#6":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":267966000},"#7":{"kind":"filed","concept":"CostOfGoodsSold","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":197405000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":70561000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":267966000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":64945000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":62035000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":63649000},"#8":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":257707000},"#9":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":190629000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":67078000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":257707000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":66033000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":66627000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":70294000},"#10":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":272750000},"#11":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":202954000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":69796000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":272750000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":64448000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":62647000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":66225000},"#12":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":263983000},"#13":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":193320000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":70663000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":263983000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":66751000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":68187000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":69332000},"#14":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":277034000},"#15":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":204270000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":72764000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":277034000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":67244000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":68751000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":67660000},"#16":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":289669000},"#17":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":203655000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":86014000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":289669000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":68693000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":104211000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":102570000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":99926000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":88195000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":108813000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":125634000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":118268000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2014-09-28","end":"2014-12-27","value":119945000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":119660000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":132783000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":138075000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-09-27","end":"2015-12-26","value":140574000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":140768000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":169747000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":156270000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2016-09-25","end":"2016-12-31","value":179881000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":171352000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":185325000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":176847000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":167394000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":181469000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":215981000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":216200000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":226417000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":211777000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":238104000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":246116000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":262314000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":252061000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":232238000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":289274000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":299968000},"#18":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":56582000},"#19":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":7219000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":63801000},"#20":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":54129000},"#21":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":7988000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"}],"rule":"component-sum","value":62117000},"#22":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":227663000},"#23":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":172889000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":54774000},"#25":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":25716000},"#26":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":21356000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":4360000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#27"}],"rule":"component-sum","value":59134000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#25"}],"rule":"component-sum","value":253379000},"#28":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":62331000},"#29":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":6680000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29"}],"rule":"component-sum","value":69011000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":65240000},"#31":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":5539000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":70779000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":48005000},"#33":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":6027000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":54032000},"#34":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":232489000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":176562000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":55927000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":24405000},"#38":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":18246000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":6159000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#39"}],"rule":"component-sum","value":62086000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#37"}],"rule":"component-sum","value":256894000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":55007000},"#41":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":5380000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"}],"rule":"component-sum","value":60387000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":47209000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":5797000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":53006000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":50345000},"#45":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":5277000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"component-sum","value":55622000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":198648000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":152561000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":46087000},"#49":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":21796000},"#50":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":16454000},"#51":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":5342000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#51"}],"rule":"component-sum","value":51429000},"#52":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":0.2},"#53":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":51628000},"#54":{"kind":"computed","op":"product","terms":[{"ref":"#52"},{"ref":"#53"}],"value":10325600},"#55":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2023-12-31","end":"2024-09-28","value":4.37},"#56":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2023-12-31","end":"2024-09-28","value":51713000},"#57":{"kind":"computed","op":"product","terms":[{"ref":"#55"},{"ref":"#56"}],"value":225985810},"#58":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#57","weight":-1}],"value":-215660210},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#53","weight":4},{"ref":"#56","weight":-3}],"rule":"unaverage-quarter","value":51373000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#58"},{"ref":"#59"}],"rule":"per-share-quarter","value":-4.19792906779826},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":0.2},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2024-12-29","end":"2025-03-29","value":0.5},"#60":{"kind":"filed","concept":"RestructuringCharges","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":5462000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#60"},{"ref":"#49"}],"rule":"component-sum","value":225906000},"#61":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":55977000},"#62":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":911000},"#63":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4495000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":61383000},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2025-03-30","end":"2025-06-28","value":1.06},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-06-29","end":"2025-09-27","value":1.1},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":49900000},"#65":{"kind":"filed","concept":"RestructuringCharges","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":911000},"#66":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":0},"#67":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4411000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":54311000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":51047000},"#69":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":1881000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":970000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":4530000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":56547000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":208248000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":156924000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":51324000},"#75":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":2576000},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":695000},"#77":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":18068000},"#78":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":13436000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":4632000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#76"},{"ref":"#79"}],"rule":"component-sum","value":56651000},"#80":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2024-12-29","end":"2025-12-27","value":-2.91},"#81":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2024-12-29","end":"2025-12-27","value":49564000},"#82":{"kind":"computed","op":"product","terms":[{"ref":"#80"},{"ref":"#81"}],"value":-144231240},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-12-29","end":"2025-09-27","value":2.65},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-12-29","end":"2025-09-27","value":49866000},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":132144900},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85","weight":-1}],"value":-276376140},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":48658000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"per-share-quarter","value":-5.679973282913395},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2024-12-29","end":"2025-12-27","value":-2.91},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2025-12-28","end":"2026-03-28","value":-0.3},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2026-03-29","end":"2026-06-27","value":-0.03},"#88":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":222921000},"#89":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":159196000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":63725000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":222921000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":78047000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":76916000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":72939000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2009-06-27","value":154806000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2009-09-26","value":192198000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2009-12-26","value":182574000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2009-12-26","value":182574000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2010-03-27","value":222199000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2010-06-26","value":219077000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2010-09-25","value":137433000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2010-12-25","value":179160000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2010-12-25","value":179160000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2011-03-26","value":158745000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2011-06-25","value":81220000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2011-09-24","value":81220000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#75"},{"ref":"#77"}],"rule":"component-sum","value":228892000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":68905000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":68905000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2012-03-31","value":61031000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2012-06-30","value":76076000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-09-29","value":83224000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2012-12-29","value":109685000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2012-12-29","value":109685000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2013-03-30","value":100422000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-06-29","value":113521000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-09-28","value":130454000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2013-12-28","value":155927000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2013-12-28","value":155927000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2014-03-29","value":169850000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2014-06-28","value":117012000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2014-09-27","value":130747000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2014-12-27","value":160023000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2014-12-27","value":160023000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2015-03-28","value":151919000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-06-27","value":150807000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2015-09-26","value":74032000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-12-26","value":117947000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-12-26","value":117947000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2016-03-26","value":157375000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2016-06-25","value":154585000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2016-09-24","value":105722000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2016-12-31","value":117626000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2016-12-31","value":117626000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-04-01","value":131524000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2017-07-01","value":116466000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2017-09-30","value":123618000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-12-30","value":163794000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-12-30","value":163794000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-03-31","value":187774000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2018-06-30","value":192300000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2018-09-29","value":138866000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-12-29","value":195442000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-12-29","value":195442000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2019-03-30","value":126316000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2019-06-29","value":200589000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2019-09-28","value":164759000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2019-12-28","value":238014000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2019-12-28","value":238014000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2020-03-28","value":372433000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2020-06-27","value":402020000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2020-09-26","value":242879000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2020-12-26","value":228424000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2020-12-26","value":228424000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2021-03-27","value":465411000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2021-06-26","value":222969000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2021-09-25","value":212539000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2021-12-25","value":241214000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2021-12-25","value":241214000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2022-03-26","value":241869000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2022-06-25","value":200321000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2022-09-24","value":193701000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2022-12-31","value":233912000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2022-12-31","value":233912000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2023-04-01","value":201587000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2023-07-01","value":200445000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2023-09-30","value":157174000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2023-12-30","value":276771000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2023-12-30","value":276771000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2024-03-30","value":327039000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2024-06-29","value":179213000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2024-09-28","value":210171000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-12-28","value":194606000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-12-28","value":194606000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2025-03-29","value":229356000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-06-28","value":182824000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2025-09-27","value":207097000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-12-27","value":213770000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-12-27","value":213770000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2026-03-28","value":191830000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2026-06-27","value":192025000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2009-12-26","value":595601000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2009-12-26","value":595601000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2010-06-26","value":608048000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2010-09-25","value":527297000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2010-12-25","value":552894000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2010-12-25","value":552894000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2011-03-26","value":560584000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2011-06-25","value":548252000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2011-09-24","value":456329000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":425843000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":425843000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":437270000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":451559000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":457915000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2012-12-29","value":485252000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2012-12-29","value":485252000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":492619000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":519757000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":547781000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-28","value":552550000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-28","value":552550000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":590658000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":592702000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2014-09-27","value":606019000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2014-12-27","value":579254000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2014-12-27","value":579254000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2015-03-28","value":614142000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2015-06-27","value":629647000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2015-09-26","value":578661000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2015-12-26","value":559234000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2015-12-26","value":559234000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2016-03-26","value":637391000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-06-25","value":701547000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2016-09-24","value":654578000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":656832000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":656832000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2017-04-01","value":700121000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2017-07-01","value":738067000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2017-09-30","value":782378000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2017-12-30","value":826625000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2017-12-30","value":826625000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":843348000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2018-06-30","value":889530000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2018-09-29","value":838166000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-12-29","value":897836000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-12-29","value":897836000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-03-30","value":866182000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2019-06-29","value":1010058000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2019-09-28","value":972407000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-12-28","value":1021325000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-12-28","value":1021325000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2020-03-28","value":1208281000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2020-06-27","value":1234725000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2020-09-26","value":1140274000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2020-12-26","value":1201131000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2020-12-26","value":1201131000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2021-03-27","value":1423209000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2021-06-26","value":1267913000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2021-09-25","value":1379040000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2021-12-25","value":1274095000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2021-12-25","value":1274095000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2022-03-26","value":1333086000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2022-06-25","value":1393086000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2022-09-24","value":1415352000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2022-12-31","value":1439032000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2022-12-31","value":1439032000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2023-04-01","value":1448355000},"#90":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":296955000},"#91":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":227902000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":69053000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":296955000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":63040000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":70288000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":73305000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2023-07-01","value":1504780000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2023-09-30","value":1444325000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2023-12-30","value":1608662000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2023-12-30","value":1608662000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2024-03-30","value":1668188000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2024-06-29","value":1499273000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2024-09-28","value":1494723000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2024-12-28","value":1403071000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2024-12-28","value":1403071000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2025-03-29","value":1506358000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2025-06-28","value":1469862000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2025-09-27","value":1532104000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2025-12-27","value":1447049000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2025-12-27","value":1447049000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2026-03-28","value":1488806000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2026-06-27","value":1529106000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2009-12-26","value":2204093000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2009-12-26","value":2204093000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2010-06-26","value":2156637000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2010-09-25","value":2080273000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2010-12-25","value":1733373000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2010-12-25","value":1733373000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2011-03-26","value":1744620000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2011-06-25","value":1705425000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2011-09-24","value":1585373000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2011-12-31","value":1558320000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2011-12-31","value":1558320000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2012-03-31","value":1555358000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2012-06-30","value":1546073000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2012-09-29","value":1567618000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-29","value":1586344000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-29","value":1586344000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2013-03-30","value":1603808000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-06-29","value":1621598000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2013-09-28","value":1643767000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-12-28","value":1632756000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-12-28","value":1632756000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2014-03-29","value":1651763000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-06-28","value":1863462000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2014-09-27","value":1842358000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2014-12-27","value":1870578000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2014-12-27","value":1870578000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2015-03-28","value":1847229000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2015-06-27","value":1885917000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2015-09-26","value":2032843000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2015-12-26","value":2068497000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2015-12-26","value":2068497000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2016-03-26","value":2103718000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-06-25","value":2762987000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2016-09-24","value":2690190000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-12-31","value":2711800000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-12-31","value":2711800000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2017-04-01","value":2697075000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2017-07-01","value":2773664000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2017-09-30","value":2865918000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2017-12-30","value":2929922000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2017-12-30","value":2929922000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2018-03-31","value":3001003000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2018-06-30","value":3865883000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2018-09-29","value":3796657000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-12-29","value":3855879000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-12-29","value":3855879000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2019-03-30","value":3926637000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2019-06-29","value":4625484000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2019-09-28","value":4582562000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-12-28","value":4692790000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-12-28","value":4692790000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2020-03-28","value":5201790000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2020-06-27","value":5240884000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2020-09-26","value":5213338000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2020-12-26","value":5490831000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2020-12-26","value":5490831000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2021-03-27","value":5808963000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2021-06-26","value":6720352000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2021-09-25","value":7058437000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2021-12-25","value":7024292000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2021-12-25","value":7024292000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2022-03-26","value":7075049000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2022-06-25","value":7529361000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2022-09-24","value":7382769000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2022-12-31","value":7602770000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2022-12-31","value":7602770000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2023-04-01","value":7699439000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2023-07-01","value":7772381000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2023-09-30","value":7607007000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2023-12-30","value":8195001000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2023-12-30","value":8195001000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2024-03-30","value":8152783000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2024-06-29","value":7948283000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2024-09-28","value":8003842000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2024-12-28","value":7528345000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2024-12-28","value":7528345000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2025-03-29","value":7582366000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2025-06-28","value":7560545000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2025-09-27","value":7513812000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-12-27","value":7135422000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-12-27","value":7135422000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2026-03-28","value":7730308000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2026-06-27","value":7532145000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2009-12-26","value":249773000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2009-12-26","value":249773000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2010-06-26","value":246060000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2010-09-25","value":237379000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2010-12-25","value":259780000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2010-12-25","value":259780000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2011-03-26","value":307808000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2011-06-25","value":277103000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2011-09-24","value":223842000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":216797000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":216797000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":223835000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":328126000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":325237000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2012-12-29","value":342247000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2012-12-29","value":342247000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":330812000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":225854000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":235171000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-28","value":247034000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-28","value":247034000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":239319000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":271648000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2014-09-27","value":283083000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2014-12-27","value":294686000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2014-12-27","value":294686000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2015-03-28","value":270489000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2015-06-27","value":276532000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2015-09-26","value":314104000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2015-12-26","value":311761000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2015-12-26","value":311761000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2016-03-26","value":309989000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-06-25","value":413393000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2016-09-24","value":412047000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":429593000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":429593000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2017-04-01","value":383374000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2017-07-01","value":424071000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2017-09-30","value":415755000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2017-12-30","value":463504000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2017-12-30","value":463504000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":407098000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2018-06-30","value":518140000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2018-09-29","value":539599000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-12-29","value":558222000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-12-29","value":558222000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-03-30","value":529759000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2019-06-29","value":635598000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2019-09-28","value":681646000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-12-28","value":710181000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-12-28","value":710181000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2020-03-28","value":690896000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2020-06-27","value":727936000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2020-09-26","value":787014000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2020-12-26","value":839751000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2020-12-26","value":839751000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2021-03-27","value":803376000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2021-06-26","value":929610000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2021-09-25","value":983751000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2021-12-25","value":1033185000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2021-12-25","value":1033185000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2022-03-26","value":993839000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2022-06-25","value":1048135000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2022-09-24","value":1014194000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2022-12-31","value":1091585000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2022-12-31","value":1091585000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2023-04-01","value":981392000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2023-07-01","value":1007623000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2023-09-30","value":993816000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2023-12-30","value":1055082000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2023-12-30","value":1055082000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2024-03-30","value":954810000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2024-06-29","value":947519000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2024-09-28","value":1012221000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2024-12-28","value":994101000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2024-12-28","value":994101000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2025-03-29","value":1051055000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2025-06-28","value":1080438000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2025-09-27","value":1121888000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2025-12-27","value":1120315000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2025-12-27","value":1120315000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2026-03-28","value":1093704000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2026-06-27","value":1134746000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2009-12-26","value":830269000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2009-12-26","value":830269000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2010-06-26","value":762620000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2010-09-25","value":1042105000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2010-12-25","value":1044646000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2010-12-25","value":1044646000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2011-03-26","value":1180289000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2011-06-25","value":1114798000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2011-09-24","value":1044004000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2011-12-31","value":1030957000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2011-12-31","value":1030957000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2012-03-31","value":1000853000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2012-06-30","value":981223000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2012-09-29","value":967666000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2012-12-29","value":983144000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2012-12-29","value":983144000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2013-03-30","value":963942000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2013-06-29","value":959208000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2013-09-28","value":969736000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2013-12-28","value":968098000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2013-12-28","value":968098000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2014-03-29","value":931503000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-06-28","value":1164841000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2014-09-27","value":1143977000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2014-12-27","value":1166232000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2014-12-27","value":1166232000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2015-03-28","value":1150214000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2015-06-27","value":1150112000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2015-09-26","value":1296799000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2015-12-26","value":1302933000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2015-12-26","value":1302933000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2016-03-26","value":1290546000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2016-06-25","value":1901002000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2016-09-24","value":1802288000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2016-12-31","value":1858016000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2016-12-31","value":1858016000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2017-04-01","value":1803330000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2017-07-01","value":1791953000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2017-09-30","value":1825424000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2017-12-30","value":1865906000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2017-12-30","value":1865906000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2018-03-31","value":1841063000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2018-06-30","value":2664016000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2018-09-29","value":2522617000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2018-12-29","value":2517576000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2018-12-29","value":2517576000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2019-03-30","value":2505089000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2019-06-29","value":3146641000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2019-09-28","value":3017830000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-12-28","value":3026315000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-12-28","value":3026315000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2020-03-28","value":3522124000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2020-06-27","value":3460275000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2020-09-26","value":3287840000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2020-12-26","value":3347163000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2020-12-26","value":3347163000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2021-03-27","value":3592744000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2021-06-26","value":4366273000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2021-09-25","value":4593816000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2021-12-25","value":4432300000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2021-12-25","value":4432300000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2022-03-26","value":4404324000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2022-06-25","value":4836257000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2022-09-24","value":4710825000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2022-12-31","value":4579265000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2022-12-31","value":4579265000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2023-04-01","value":4542621000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2023-07-01","value":4472379000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2023-09-30","value":4256298000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2023-12-30","value":4536003000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":57199000},"#93":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":297000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":4249000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":61745000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2023-12-30","value":4536003000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2024-03-30","value":4448858000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2024-06-29","value":4175189000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2024-09-28","value":4176125000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2024-12-28","value":4020267000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2024-12-28","value":4020267000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2025-03-29","value":4340584000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2025-06-28","value":4160959000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2025-09-27","value":4062995000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2025-12-27","value":3924228000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2025-12-27","value":3924228000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2026-03-28","value":4741995000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2026-06-27","value":4643618000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":54919000},"#96":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":285000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":4463000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":59667000},"#98":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2010-12-25","value":670217000},"#99":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2010-12-25","value":30535000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":700752000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":54903000},"#101":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":476000},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":4180000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":59559000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":225695000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":167021000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":58674000},"#106":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":3223000},"#107":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":1058000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":2165000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":17806000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":12892000},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":4914000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"},{"ref":"#111"}],"rule":"component-sum","value":65753000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":700752000},"#112":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2011-12-31","value":703170000},"#113":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2011-12-31","value":14732000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":717902000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":717902000},"#114":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2012-03-31","value":674736000},"#115":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2012-03-31","value":29549000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":704285000},"#116":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2012-06-30","value":551392000},"#117":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2012-06-30","value":134812000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":686204000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2012-09-29","value":543144000},"#119":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2012-09-29","value":125590000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":668734000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2012-12-29","value":527075000},"#121":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2012-12-29","value":139373000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":666448000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":666448000},"#122":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2013-03-30","value":517514000},"#123":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2013-03-30","value":130664000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":648178000},"#124":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2013-06-29","value":619250000},"#125":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2013-06-29","value":15978000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":635228000},"#126":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2013-09-28","value":623752000},"#127":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2013-09-28","value":15987000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":639739000},"#128":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2013-12-28","value":641808000},"#129":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2013-12-28","value":21241000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":663049000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":663049000},"#130":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2014-03-29","value":613603000},"#131":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2014-03-29","value":26491000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":640094000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2014-06-28","value":771056000},"#133":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2014-06-28","value":31740000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":802796000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2014-09-27","value":737914000},"#135":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2014-09-27","value":31723000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":769637000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2014-12-27","value":722036000},"#137":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2014-12-27","value":31714000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":753750000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"},{"ref":"#109"}],"rule":"component-sum","value":246724000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":753750000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2015-03-28","value":728444000},"#139":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2015-03-28","value":31696000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":760140000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2015-06-27","value":727888000},"#141":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2015-06-27","value":15196000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":743084000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2015-09-26","value":809871000},"#143":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2015-09-26","value":15196000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":825067000},"#144":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2015-12-26","value":821041000},"#145":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2015-12-26","value":15193000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":836234000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":836234000},"#146":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2016-03-26","value":817735000},"#147":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2016-03-26","value":20196000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":837931000},"#148":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2016-06-25","value":1310377000},"#149":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2016-06-25","value":32695000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":1343072000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":64767000},"#151":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":1900000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":4340000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"},{"ref":"#152"}],"rule":"component-sum","value":71007000},"#153":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2016-09-24","value":1213829000},"#154":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2016-09-24","value":24572000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":1238401000},"#155":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2016-12-31","value":1188134000},"#156":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2016-12-31","value":24560000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":1212694000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":1212694000},"#157":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2017-04-01","value":1149651000},"#158":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2017-04-01","value":24562000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":1174213000},"#159":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2017-07-01","value":1094919000},"#160":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2017-07-01","value":24576000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":1119495000},"#161":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2017-09-30","value":1133942000},"#162":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2017-09-30","value":24481000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":1158423000},"#163":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2017-12-30","value":1091993000},"#164":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2017-12-30","value":28546000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":1120539000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":67756000},"#166":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":2889000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":6853000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":77498000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":1120539000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":64476000},"#169":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":574000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":7620000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":72670000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":269033000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":196999000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":72034000},"#174":{"kind":"filed","concept":"RestructuringCharges","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":7792000},"#175":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":5363000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":2429000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":25957000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":18813000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":7144000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#176"},{"ref":"#179"}],"rule":"component-sum","value":81607000},"#180":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2018-03-31","value":1109613000},"#181":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":111000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":1109724000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#174"},{"ref":"#177"}],"rule":"component-sum","value":302782000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2018-06-30","value":1786825000},"#183":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2018-06-30","value":28230000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":1815055000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2018-09-29","value":1642418000},"#185":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2018-09-29","value":28229000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":1670647000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2018-12-29","value":1626760000},"#187":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2018-12-29","value":28228000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":1654988000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":1654988000},"#188":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2009-12-26","value":457419000},"#189":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2009-12-26","value":35413000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":492832000},"#190":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":281681000},"#191":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":206633000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":75048000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":281681000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":66290000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":58994000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":73235000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":22404000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":-7578000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":129746000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":35648000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":36847000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":42726000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":35044000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":33742000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":71397000},"#193":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":1130000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":5258000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"},{"ref":"#194"}],"rule":"component-sum","value":77785000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":71331000},"#196":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2014-12-28","end":"2015-06-27","value":1835000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":705000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":5717000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":77753000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":76225000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":6410000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":82635000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":300414000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":218953000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":81461000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":24229000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":17385000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":6844000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"}],"rule":"component-sum","value":88305000},"#207":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":136710000},"#208":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":103166000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":33544000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":136710000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":35001000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":32769000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":30284000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":492832000},"#209":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2010-06-26","value":409441000},"#210":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2010-06-26","value":26774000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":436215000},"#211":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2010-09-25","value":701075000},"#212":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2010-09-25","value":17816000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":718891000},"#213":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":126288000},"#214":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":98054000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":28234000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":126288000},"#215":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":8006000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#215"},{"ref":"#204"}],"rule":"component-sum","value":332649000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":27884000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":29967000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":25403000},"#216":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2011-03-26","value":761293000},"#217":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2011-03-26","value":95527000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":856820000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2010-09-25","value":1038168000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2010-12-25","value":527363000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2010-12-25","value":527363000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2011-03-26","value":564331000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2011-06-25","value":590627000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2011-09-24","value":541369000},"#218":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":107029000},"#219":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":83254000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":23775000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":107029000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":26742000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":30340000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":5351000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":5572000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":527363000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":527363000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2012-03-31","value":554505000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2012-06-30","value":564850000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2012-09-29","value":599952000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2012-12-29","value":603200000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2012-12-29","value":603200000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2013-12-28","value":644077000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2013-12-28","value":644077000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2014-12-27","value":675927000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":82944000},"#221":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":21000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":6352000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":89317000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2014-12-27","value":675927000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2015-12-26","value":737556000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2015-12-26","value":737556000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2016-12-31","value":839125000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2016-12-31","value":839125000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-12-30","value":1047407000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-12-30","value":1047407000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2018-03-31","value":1142616000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2018-06-30","value":1185205000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2018-09-29","value":1256709000},"#223":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":21682000},"#224":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":16156000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":5526000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":21682000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":6008000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":7104000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":12641000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2018-12-29","value":1319778000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2018-12-29","value":1319778000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2019-03-30","value":1401029000},"#225":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":35279000},"#226":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":25753000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":9526000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":35279000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":10016000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":10659000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":11944000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2019-06-29","value":1458364000},"#227":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":42586000},"#228":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":32619000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":9967000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":42586000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8435000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8079000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":8519000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2019-09-28","value":1536387000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2019-12-28","value":1637828000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2019-12-28","value":1637828000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2020-03-28","value":1655627000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2020-06-27","value":1756725000},"#229":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":33342000},"#230":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":25033000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":8309000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":33342000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":8280000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":7544000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":2319000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2020-09-26","value":1901465000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2020-12-26","value":2118169000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2020-12-26","value":2118169000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2021-03-27","value":2188184000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2021-06-26","value":2323280000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2021-09-25","value":2432065000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2021-12-25","value":2538982000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2021-12-25","value":2538982000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2022-03-26","value":2614906000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2022-06-25","value":2652927000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2022-09-24","value":2632738000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2022-12-31","value":2981078000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2022-12-31","value":2981078000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2023-04-01","value":3113883000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2023-07-01","value":3257555000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2023-09-30","value":3310761000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2023-12-30","value":3602276000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2023-12-30","value":3602276000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2024-03-30","value":3646150000},"#231":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":20969000},"#232":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":18143000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":2826000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":20969000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":2801000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":3373000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":2997000},"#233":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":11950000},"#234":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":9171000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":2779000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":11950000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":3024000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":4376000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":3851000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2024-06-29","value":3727018000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2024-09-28","value":3787127000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2024-12-28","value":3466952000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2024-12-28","value":3466952000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2025-03-29","value":3200119000},"#235":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":15072000},"#236":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":11251000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":3821000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":15072000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":4211000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":8909000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":100473000},"#238":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":4099000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":11213000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":115785000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":67829000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":76710000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":84362000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":102482000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":331383000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":69792000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":79768000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":92802000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":108789000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":351151000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":94281000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":76768000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":132753000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":128927000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":432729000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":123703000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":137550000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":155802000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":7079000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2025-06-28","value":3359630000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2025-09-27","value":3410325000},"#240":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":589862000},"#241":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":417055000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":172807000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":589862000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":148778000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":187411000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":150976000},"#242":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":650975000},"#243":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":487165000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":163810000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":650975000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":167892000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":164945000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":151502000},"#244":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":617261000},"#245":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":484339000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":132922000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":617261000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":125977000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":151652000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":117405000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2025-12-27","value":3169931000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2025-12-27","value":3169931000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2026-03-28","value":2946413000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2026-06-27","value":2845990000},"#246":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2013-03-30","value":628279000},"#247":{"kind":"filed","concept":"MinorityInterest","filing":15,"unit":"USD","end":"2013-03-30","value":2549000},"equity@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":630828000},"#248":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2013-06-29","value":647951000},"#249":{"kind":"filed","concept":"MinorityInterest","filing":16,"unit":"USD","end":"2013-06-29","value":2763000},"equity@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":650714000},"#250":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":227347000},"#251":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":395034000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":-167687000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":227347000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":74669000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":100134000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":133799000},"#252":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":25162000},"#253":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":308602000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":-283440000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":25162000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":119897000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":119888000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":177595000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":195428000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":51550000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":54390000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":53256000},"#254":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2013-09-28","value":656508000},"#255":{"kind":"filed","concept":"MinorityInterest","filing":17,"unit":"USD","end":"2013-09-28","value":2946000},"equity@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":659454000},"#256":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":27709000},"#257":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":20199000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":7510000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":27709000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":6983000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":7403000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":7667000},"#258":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":29777000},"#259":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":22053000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":7724000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":29777000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":11191000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18643000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":17197000},"#260":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":63772000},"#261":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":47031000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":16741000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":63772000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":9987000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":20835000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":5698000},"#262":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":60882000},"#263":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":36520000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":24362000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":60882000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":15067000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":19352000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":18867000},"#264":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":86433000},"#265":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":53286000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":33147000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":86433000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":29719000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":16190000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":16455000},"#266":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2014-03-29","value":695462000},"#267":{"kind":"filed","concept":"MinorityInterest","filing":19,"unit":"USD","end":"2014-03-29","value":3219000},"equity@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":698681000},"#268":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2014-06-28","value":671815000},"#269":{"kind":"filed","concept":"MinorityInterest","filing":20,"unit":"USD","end":"2014-06-28","value":3323000},"equity@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":675138000},"#270":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2014-09-27","value":670296000},"#271":{"kind":"filed","concept":"MinorityInterest","filing":21,"unit":"USD","end":"2014-09-27","value":3535000},"equity@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":673831000},"#272":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":73910000},"#273":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":62364000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":11546000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":73910000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":9434000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":3703000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":11375000},"#274":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":59291000},"#275":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":24512000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":34779000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":34380000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":126698000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":34154000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":37313000},"#276":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-03-28","value":663713000},"#277":{"kind":"filed","concept":"MinorityInterest","filing":0,"unit":"USD","end":"2015-03-28","value":3849000},"equity@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":667562000},"#278":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":114441000},"#279":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":96872000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":17569000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":114441000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":17382000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":14454000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":-24941000},"#280":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2015-06-27","value":701703000},"#281":{"kind":"filed","concept":"MinorityInterest","filing":1,"unit":"USD","end":"2015-06-27","value":4126000},"equity@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":705829000},"#282":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2015-09-26","value":704359000},"#283":{"kind":"filed","concept":"MinorityInterest","filing":2,"unit":"USD","end":"2015-09-26","value":4238000},"equity@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":708597000},"#284":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-336669000},"#285":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":6895000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":-343564000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-336669000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":31335000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":32318000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":102828000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":31541000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":48509000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":37379000},"#286":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2016-03-26","value":779824000},"#287":{"kind":"filed","concept":"MinorityInterest","filing":23,"unit":"USD","end":"2016-03-26","value":4604000},"equity@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":784428000},"#288":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":149313000},"#289":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":117429000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":31884000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":149313000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":37143000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":35207000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":37735000},"#290":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":154765000},"#291":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":110085000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":44680000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":154765000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":46778000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":53952000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":52474000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":-29849000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":123355000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":52631000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53709000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":60368000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":59665000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":226373000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":55133000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":43728000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":72810000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":80348000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":252019000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":50769000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":67435000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":102909000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":143191000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":364304000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":61530000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":88448000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":103426000},"#292":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2016-06-25","value":831348000},"#293":{"kind":"filed","concept":"MinorityInterest","filing":24,"unit":"USD","end":"2016-06-25","value":4813000},"equity@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":836161000},"#294":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2016-09-24","value":867969000},"#295":{"kind":"filed","concept":"MinorityInterest","filing":25,"unit":"USD","end":"2016-09-24","value":4893000},"equity@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":872862000},"#296":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2017-04-01","value":876431000},"#297":{"kind":"filed","concept":"MinorityInterest","filing":27,"unit":"USD","end":"2017-04-01","value":2616000},"equity@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":879047000},"#298":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":390982000},"#299":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":253404000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":137578000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":390982000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":93022000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":109321000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":96473000},"#300":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2017-07-01","value":963496000},"#301":{"kind":"filed","concept":"MinorityInterest","filing":28,"unit":"USD","end":"2017-07-01","value":2898000},"equity@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":966394000},"#302":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2017-09-30","value":1021513000},"#303":{"kind":"filed","concept":"MinorityInterest","filing":29,"unit":"USD","end":"2017-09-30","value":3196000},"equity@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1024709000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2012-12-29","value":0},"temporaryEquity@FY2012":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2012-12-29","value":0},"temporaryEquity@2013Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2013-03-30","value":9038000},"temporaryEquity@2013Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2013-06-29","value":11676000},"temporaryEquity@2013Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2013-09-28","value":14577000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":486226000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":298816000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":187410000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":486226000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":103131000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":97020000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":87389000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2013-12-28","value":20581000},"temporaryEquity@FY2013":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2013-12-28","value":20581000},"temporaryEquity@2014Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2014-03-29","value":21579000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":20,"unit":"USD","end":"2014-06-28","value":23483000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2014-09-27","value":24550000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2014-12-27","value":28419000},"temporaryEquity@FY2014":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2014-12-27","value":28419000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2015-03-28","value":29453000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2015-06-27","value":29976000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2015-09-26","value":27447000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2015-12-26","value":28008000},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2015-12-26","value":28008000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2016-03-26","value":28744000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2016-07-07","value":25985000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":29,"unit":"USD","end":"2016-09-24","value":15040000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2016-12-31","value":14659000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2016-12-31","value":14659000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":30,"unit":"USD","end":"2017-04-01","value":14698000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2017-07-01","value":15317000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":39,"unit":"USD","end":"2017-09-30","value":15785000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2017-12-30","value":16609000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2017-12-30","value":16609000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":40,"unit":"USD","end":"2018-03-31","value":17323000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2018-06-30","value":16662000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":474624000},"#307":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":287540000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":187084000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":474624000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":72960000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":94081000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":69657000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2018-09-29","value":17331000},"#308":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":22203000},"#309":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":236698000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":-214495000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":22203000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":25469000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":52326000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":54422000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2018-12-29","value":18525000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2018-12-29","value":18525000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2019-03-30","value":20519000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2019-06-29","value":20479000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2019-09-28","value":28345000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2019-12-28","value":28647000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2019-12-28","value":28647000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2020-03-28","value":24039000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2020-06-27","value":23884000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":49,"unit":"USD","end":"2020-09-26","value":24033000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2020-12-26","value":25499000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2020-12-26","value":25499000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":51,"unit":"USD","end":"2021-03-27","value":28035000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2021-06-26","value":30799000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":53,"unit":"USD","end":"2021-09-25","value":32556000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2021-12-25","value":53010000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2021-12-25","value":53010000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":54,"unit":"USD","end":"2022-03-26","value":55819000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2022-06-25","value":40177000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":62,"unit":"USD","end":"2022-09-24","value":39206000},"#310":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":-144338000},"#311":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":132217000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":-276555000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":-144338000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":-14843000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":-1482000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":18893000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2022-12-31","value":42427000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2022-12-31","value":42427000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2023-04-01","value":42935000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2023-07-01","value":42447000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2023-09-30","value":39948000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2023-12-30","value":56722000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2023-12-30","value":56722000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2024-03-30","value":57775000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2024-06-29","value":46076000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2024-09-28","value":40590000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2024-12-28","value":41126000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2024-12-28","value":41126000},"#312":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":109977000},"#313":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":82749000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":27228000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":109977000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26547000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":30589000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":22202000},"#314":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":97866000},"#315":{"kind":"filed","concept":"ProfitLoss","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":79338000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":18528000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":97866000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":25771000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":27713000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":31223000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2025-03-29","value":41663000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2025-06-28","value":39956000},"#316":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":104151000},"#317":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":84707000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":19444000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":32358000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":35816000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":32352000},"#318":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":128198000},"#319":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":100526000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":27672000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2009-03-29","end":"2009-06-27","value":0.52},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2009-06-28","end":"2009-09-26","value":0.57},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":1.74},"#321":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2008-12-28","end":"2009-09-26","value":1.47},"dilutedEps@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":0.27},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":1.74},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2009-12-27","end":"2010-03-27","value":0.26},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2010-03-28","end":"2010-06-26","value":0.22},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2010-06-27","end":"2010-09-25","value":-0.4},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2025-09-27","value":40492000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2025-12-27","value":41263000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2025-12-27","value":41263000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2026-03-28","value":41900000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2026-06-27","value":42537000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":316899000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":318074000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":60051000},"#322":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":22011000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":22011000},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-25","value":-5.38},"#324":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2009-12-27","end":"2010-12-25","value":62561294},"#325":{"kind":"computed","op":"product","terms":[{"ref":"#323"},{"ref":"#324"}],"value":-336579761.71999997},"#326":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2009-12-27","end":"2010-09-25","value":0.11},"#327":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2009-12-27","end":"2010-09-25","value":64894825},"#328":{"kind":"computed","op":"product","terms":[{"ref":"#326"},{"ref":"#327"}],"value":7138430.75},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#328","weight":-1}],"value":-343718192.46999997},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#324","weight":4},{"ref":"#327","weight":-3}],"rule":"unaverage-quarter","value":55560701},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#329"},{"ref":"#330"}],"rule":"per-share-quarter","value":-6.186354496679226},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-25","value":-5.38},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2010-12-26","end":"2011-03-26","value":0.57},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2011-03-27","end":"2011-06-25","value":0.63},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2011-06-26","end":"2011-09-24","value":0.37},"#331":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":35163000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":35163000},"#332":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":55536000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":55536000},"#333":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":65947000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":65947000},"#334":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":35580000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":35580000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2022-06-26","end":"2022-09-24","value":51283000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-06-29","end":"2025-09-27","value":49426000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2014-12-27","value":47327000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2015-03-28","value":47355000},"#335":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2010-12-26","end":"2011-12-31","value":2.14},"#336":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2010-12-26","end":"2011-12-31","value":51318242},"#337":{"kind":"computed","op":"product","terms":[{"ref":"#335"},{"ref":"#336"}],"value":109821037.88000001},"#338":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2010-12-26","end":"2011-09-24","value":1.58},"#339":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2010-12-26","end":"2011-09-24","value":52238427},"#340":{"kind":"computed","op":"product","terms":[{"ref":"#338"},{"ref":"#339"}],"value":82536714.66},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#340","weight":-1}],"value":27284323.220000014},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#336","weight":4},{"ref":"#339","weight":-3}],"rule":"unaverage-quarter","value":48557687},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#341"},{"ref":"#342"}],"rule":"per-share-quarter","value":0.5618950346625863},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2010-12-26","end":"2011-12-31","value":2.14},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.54},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.63},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-29","value":0.46},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2015-06-27","value":46850000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2015-09-26","value":46623000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2015-12-26","value":46698000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2015-12-26","value":46698000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2016-03-26","value":47114000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2016-06-25","value":47282000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2016-09-24","value":47324000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2016-12-31","value":47363000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2016-12-31","value":47363000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2017-04-01","value":47635000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2017-07-01","value":47586000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2017-09-30","value":47324000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2017-12-30","value":47402000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2017-12-30","value":47402000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2018-03-31","value":47905000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2018-06-30","value":48001000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2018-09-29","value":48094000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2018-12-29","value":48209000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2018-12-29","value":48209000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2019-03-30","value":48747000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2019-06-29","value":48799000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2019-09-28","value":48837000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-12-28","value":48936000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-12-28","value":48936000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2020-03-28","value":49486000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2020-06-27","value":49659000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2020-09-26","value":49736000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2020-12-26","value":49767000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2020-12-26","value":49767000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2021-03-27","value":50216000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2021-06-26","value":50391000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2021-09-25","value":50460000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2021-12-25","value":50480000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2021-12-25","value":50480000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2022-03-26","value":50800000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2022-06-25","value":50861000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2022-09-24","value":50877000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2022-12-31","value":50944000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2022-12-31","value":50944000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2023-04-01","value":51182000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2023-07-01","value":51266000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2023-09-30","value":51296000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2023-12-30","value":51338000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2023-12-30","value":51338000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2024-03-30","value":51510000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2024-06-29","value":51613000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2024-09-28","value":51134000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2024-12-28","value":51141000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2024-12-28","value":51141000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2025-03-29","value":49115000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2025-06-28","value":49209000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2025-09-27","value":49215000},"#343":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-29","value":2.01},"#344":{"kind":"filed","concept":"WeightedAverageNumberOfSharesOutstandingBasic","filing":18,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":47912135},"#345":{"kind":"computed","op":"product","terms":[{"ref":"#343"},{"ref":"#344"}],"value":96303391.35},"#346":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-29","value":1.63},"#347":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2012-01-01","end":"2012-09-29","value":48476146},"#348":{"kind":"computed","op":"product","terms":[{"ref":"#346"},{"ref":"#347"}],"value":79016117.97999999},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#348","weight":-1}],"value":17287273.370000005},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#344","weight":4},{"ref":"#347","weight":-3}],"rule":"unaverage-quarter","value":46220102},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#349"},{"ref":"#350"}],"rule":"per-share-quarter","value":0.3740206668085675},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-29","value":2.01},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-12-30","end":"2013-03-30","value":0.53},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2013-03-31","end":"2013-06-29","value":0.56},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2013-06-30","end":"2013-09-28","value":0.64},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2013-09-29","end":"2013-12-28","value":0.4},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2012-12-30","end":"2013-12-28","value":2.12},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2013-12-29","end":"2014-03-29","value":0.67},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2014-03-30","end":"2014-06-28","value":0.74},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2014-06-29","end":"2014-09-27","value":0.68},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2014-09-28","end":"2014-12-27","value":0.57},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2013-12-29","end":"2014-12-27","value":2.66},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2014-12-28","end":"2015-03-28","value":0.66},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-03-29","end":"2015-06-27","value":1.02},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-06-28","end":"2015-09-26","value":0.79},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-09-27","end":"2015-12-26","value":0.67},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2014-12-28","end":"2015-12-26","value":3.13},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2015-12-27","end":"2016-03-26","value":0.78},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-03-27","end":"2016-06-25","value":0.73},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-06-26","end":"2016-09-24","value":0.79},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-09-25","end":"2016-12-31","value":0.93},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-12-27","end":"2016-12-31","value":3.23},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2017-01-01","end":"2017-04-01","value":0.97},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2017-04-02","end":"2017-07-01","value":1.12},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2017-07-02","end":"2017-09-30","value":1.08},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-30","value":-0.63},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-30","value":2.54},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-12-31","end":"2018-03-31","value":1.08},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.1},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-29","value":1.22},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-09-30","end":"2018-12-29","value":1.21},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2017-12-31","end":"2018-12-29","value":4.62},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-12-30","end":"2019-03-30","value":1.11},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-03-31","end":"2019-06-29","value":0.88},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-06-30","end":"2019-09-28","value":1.46},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-09-29","end":"2019-12-28","value":1.61},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2018-12-30","end":"2019-12-28","value":5.07},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2019-12-29","end":"2020-03-28","value":1.02},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2020-03-29","end":"2020-06-27","value":1.34},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2020-06-28","end":"2020-09-26","value":2.03},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2020-09-27","end":"2020-12-26","value":2.81},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2019-12-29","end":"2020-12-26","value":7.2},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2020-12-27","end":"2021-03-27","value":1.2},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2021-03-28","end":"2021-06-26","value":1.72},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2021-06-27","end":"2021-09-25","value":2.01},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2025-12-27","value":49217000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2025-12-27","value":49217000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2026-03-28","value":48167000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2026-06-27","value":47728000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":682584000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":743300000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2020-09-27","end":"2020-12-26","value":790990000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":2923933000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":824566000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":914607000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":895937000},"#351":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2020-12-27","end":"2021-12-25","value":7.6},"#352":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2020-12-27","end":"2021-12-25","value":51425000},"#353":{"kind":"computed","op":"product","terms":[{"ref":"#351"},{"ref":"#352"}],"value":390830000},"#354":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2020-12-27","end":"2021-09-25","value":4.93},"#355":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2020-12-27","end":"2021-09-25","value":51360000},"#356":{"kind":"computed","op":"product","terms":[{"ref":"#354"},{"ref":"#355"}],"value":253204800},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#356","weight":-1}],"value":137625200},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#352","weight":4},{"ref":"#355","weight":-3}],"rule":"unaverage-quarter","value":51620000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"per-share-quarter","value":2.6661216582719875},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2020-12-27","end":"2021-12-25","value":7.6},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2021-12-26","end":"2022-03-26","value":1.81},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2022-03-27","end":"2022-06-25","value":2.13},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2022-06-26","end":"2022-09-24","value":1.88},"#359":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":3540160000},"#360":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":2635110000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":905050000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":3540160000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":913929000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":973131000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":989157000},"#361":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":3976060000},"#362":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":2876217000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":1099843000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":3976060000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":1029373000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":1059937000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":1026623000},"#363":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":4129409000},"#364":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3115933000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":1013476000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":4129409000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":1011560000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":1026117000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":1009763000},"#365":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2021-12-26","end":"2022-12-31","value":9.48},"#366":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2021-12-26","end":"2022-12-31","value":51301000},"#367":{"kind":"computed","op":"product","terms":[{"ref":"#365"},{"ref":"#366"}],"value":486333480},"#368":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2021-12-26","end":"2022-09-24","value":5.83},"#369":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2021-12-26","end":"2022-09-24","value":51285000},"#370":{"kind":"computed","op":"product","terms":[{"ref":"#368"},{"ref":"#369"}],"value":298991550},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#370","weight":-1}],"value":187341930},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":51349000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"per-share-quarter","value":3.6484046427389045},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2021-12-26","end":"2022-12-31","value":9.48},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2023-01-01","end":"2023-04-01","value":2.01},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2023-04-02","end":"2023-07-01","value":1.89},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2023-07-02","end":"2023-09-30","value":1.69},"#373":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":9.22},"#374":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":51451000},"#375":{"kind":"computed","op":"product","terms":[{"ref":"#373"},{"ref":"#374"}],"value":474378220.00000006},"#376":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.58},"#377":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":51493000},"#378":{"kind":"computed","op":"product","terms":[{"ref":"#376"},{"ref":"#377"}],"value":287330940},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#378","weight":-1}],"value":187047280.00000006},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":51325000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"per-share-quarter","value":3.644369800292256},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":9.22},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2023-12-31","end":"2024-03-30","value":1.3},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2024-03-31","end":"2024-06-29","value":1.74},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-06-30","end":"2024-09-28","value":1.33},"#381":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":4049989000},"#382":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":3047440000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":1002549000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":4049989000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":984168000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":1032135000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":1004852000},"#383":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":4015382000},"#384":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":3021155000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":994227000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":4015382000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":995830000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":1004078000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":291238000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":292933000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":292129000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":289228000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":1165528000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":1129530000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":299368000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":341179000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":327567000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2014-09-28","end":"2014-12-27","value":329548000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":1297662000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":320414000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":339573000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":349465000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2015-09-27","end":"2015-12-26","value":353850000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":1363302000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":354868000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":434055000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":425720000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-09-25","end":"2016-12-31","value":466789000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":308159000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":297485000},"#385":{"kind":"filed","concept":"SalesRevenueNet","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1171642000},"#386":{"kind":"filed","concept":"SalesRevenueNet","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":907170000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":264472000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1171642000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":292287000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":288592000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":270885000},"#387":{"kind":"filed","concept":"SalesRevenueNet","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":1133416000},"#388":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":851764000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":281652000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":1133416000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":285843000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":288263000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":277579000},"#389":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":1142647000},"#390":{"kind":"filed","concept":"SalesRevenueNet","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":851685000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":290962000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":1142647000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":285981000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":284723000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":278686000},"#391":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":1129530000},"#392":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":849390000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":280140000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":651719000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":660960000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":664783000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":666717000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":64,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":672404000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":660742000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":464232000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":478477000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":1857601000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":493970000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":585301000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":585295000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":601530000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2266096000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":604569000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":657568000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":667951000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":691138000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2621226000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":707059000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":1681432000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":445763000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":469129000},"#393":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":85650000},"#394":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":4015000},"#395":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":11825000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":101490000},"#396":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":364708000},"#397":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":269067000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":95641000},"#399":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":17879000},"#400":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":8135000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":9744000},"#402":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":41699000},"#403":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":29390000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":12309000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#401"},{"ref":"#404"}],"rule":"component-sum","value":117694000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#399"},{"ref":"#402"}],"rule":"component-sum","value":424286000},"#405":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":90909000},"#406":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1077000},"#407":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":10737000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":102723000},"#408":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":93820000},"#409":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":472000},"#410":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":9819000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":104111000},"#411":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":169613000},"#412":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":135002000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":34611000},"#413":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":92428000},"#414":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":912000},"#415":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":10357000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":103697000},"#416":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":371266000},"#417":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":277157000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":94109000},"#419":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":4778000},"#420":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2461000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":2317000},"#422":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":41370000},"#423":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":30913000},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":10457000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#421"},{"ref":"#424"}],"rule":"component-sum","value":106883000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#419"},{"ref":"#422"}],"rule":"component-sum","value":417414000},"#425":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":103372000},"#426":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":638000},"#427":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":10268000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":114278000},"#428":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":120531000},"#429":{"kind":"filed","concept":"RestructuringCharges","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1856000},"#430":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18740000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":141127000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":169613000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":30194000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":29985000},"#431":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":113033000},"#432":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":4675000},"#433":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":18805000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":136513000},"#434":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":443854000},"#435":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":336936000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":106918000},"#437":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":9551000},"#438":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":7169000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":2382000},"#440":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":64830000},"#441":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":47813000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":17017000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#439"},{"ref":"#442"}],"rule":"component-sum","value":126317000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#437"},{"ref":"#440"}],"rule":"component-sum","value":518235000},"#443":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":122574000},"#444":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1549000},"#445":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":19411000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":143534000},"#446":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":135941000},"#447":{"kind":"filed","concept":"RestructuringCharges","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1685000},"#448":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":22395000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":160021000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":6468000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":237552000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":69706000},"#449":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":129509000},"#450":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":2653000},"#451":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":23805000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":155967000},"#452":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":517622000},"#453":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":388024000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":129598000},"#455":{"kind":"filed","concept":"RestructuringCharges","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":13839000},"#456":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":5887000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":7952000},"#458":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":89538000},"#459":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":65611000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":23927000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#457"},{"ref":"#460"}],"rule":"component-sum","value":161477000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#455"},{"ref":"#458"}],"rule":"component-sum","value":620999000},"#461":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":129901000},"#462":{"kind":"filed","concept":"RestructuringCharges","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":559000},"#463":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":27879000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":158339000},"#464":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":127712000},"#465":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":8351000},"#466":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":27758000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":163821000},"#467":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-298512000},"#468":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":66647000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":-365159000},"#469":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":128289000},"#470":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":1580000},"#471":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":28232000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":158101000},"#472":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":528935000},"#473":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":385902000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":143033000},"#475":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":12594000},"#476":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":10489000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":2105000},"#478":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":111877000},"#479":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":83869000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":28008000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#477"},{"ref":"#480"}],"rule":"component-sum","value":173146000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#475"},{"ref":"#478"}],"rule":"component-sum","value":653406000},"#481":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":155733000},"#482":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":749000},"#483":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":28842000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":185324000},"#484":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":171501000},"#485":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":1609000},"#486":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":32970000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":206080000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-298512000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":42251000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":53314000},"#487":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":148573000},"#488":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":2331000},"#489":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":32852000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"},{"ref":"#489"}],"rule":"component-sum","value":183756000},"#490":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":619919000},"#491":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":475807000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":144112000},"#493":{"kind":"filed","concept":"RestructuringCharges","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":6856000},"#494":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":4690000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":2166000},"#496":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":124857000},"#497":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":94664000},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":30193000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#495"},{"ref":"#498"}],"rule":"component-sum","value":176471000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#493"},{"ref":"#496"}],"rule":"component-sum","value":751632000},"#499":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":150033000},"#500":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":2011000},"#501":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":38007000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":190051000},"#502":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":131711000},"#503":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":1364000},"#504":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":37604000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":170679000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":37094000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":81686000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":74062000},"#505":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":183714000},"#506":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":1103000},"#507":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":35533000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":220350000},"#508":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":665098000},"#509":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":465458000},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":199640000},"#511":{"kind":"filed","concept":"RestructuringCharges","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":8213000},"#512":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":4478000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":3735000},"#514":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":146578000},"#515":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":111144000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":35434000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#513"},{"ref":"#516"}],"rule":"component-sum","value":238809000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#511"},{"ref":"#514"}],"rule":"component-sum","value":819889000},"#517":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":174846000},"#518":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":3486000},"#519":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":34916000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":213248000},"#520":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":199758000},"#521":{"kind":"filed","concept":"RestructuringCharges","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":2699000},"#522":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":34274000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":236731000},"#523":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":174306000},"#524":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":132659000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":41647000},"#525":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":176109000},"#526":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":15160000},"#527":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":34229000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":225498000},"#528":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":747855000},"#529":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":550713000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":197142000},"#531":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":29682000},"#532":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":21345000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":8337000},"#534":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":137440000},"#535":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":103419000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":34021000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#533"},{"ref":"#536"}],"rule":"component-sum","value":239500000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#531"},{"ref":"#534"}],"rule":"component-sum","value":914977000},"#537":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":186291000},"#538":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":16999000},"#539":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":32575000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":235865000},"#540":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":169791000},"#541":{"kind":"filed","concept":"RestructuringCharges","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":17955000},"#542":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":32270000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":220016000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":174306000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":43740000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":49274000},"#543":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":199213000},"#544":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":30646000},"#545":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":32403000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":262262000},"#546":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":751003000},"#547":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":555295000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":195708000},"#549":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":106985000},"#550":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":65600000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":41385000},"#552":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":138471000},"#553":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":97248000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":41223000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#551"},{"ref":"#554"}],"rule":"component-sum","value":278316000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#549"},{"ref":"#552"}],"rule":"component-sum","value":996459000},"#555":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":177799000},"#556":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":23845000},"#557":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":65264000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"},{"ref":"#557"}],"rule":"component-sum","value":266908000},"#558":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":191549000},"#559":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":32200000},"#560":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":65384000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":289133000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":37682000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2017-10-01","end":"2017-12-30","value":62827000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":288282000},"#561":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":177589000},"#562":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":17283000},"#563":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":27404000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":222276000},"#564":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":743073000},"#565":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":546937000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":196136000},"#567":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":99814000},"#568":{"kind":"filed","concept":"RestructuringCharges","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":73328000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":26486000},"#570":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":179066000},"#571":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":158052000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":21014000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#569"},{"ref":"#572"}],"rule":"component-sum","value":243636000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#567"},{"ref":"#570"}],"rule":"component-sum","value":1021953000},"#573":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":159422000},"#574":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":31580000},"#575":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":15345000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"},{"ref":"#575"}],"rule":"component-sum","value":206347000},"#576":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":228897000},"#577":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":23057000},"#578":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":14589000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":266543000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":50662000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":44447000},"#579":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":165765000},"#580":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":130696000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":35069000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":165765000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":42763000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":43188000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":40843000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":24607000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":151401000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":39706000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":51025000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":46172000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2014-09-28","end":"2014-12-27","value":40767000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":177670000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":43005000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":55735000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":55440000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-09-27","end":"2015-12-26","value":52269000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":206449000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":51472000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":58061000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":58795000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-09-25","end":"2016-12-31","value":69091000},"#581":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":304084000},"#582":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":198519000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":105565000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":304084000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":447114000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":480710000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":622987000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":581284000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":93114000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":-99503000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":47285000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":40440000},"#583":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":151557000},"#584":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":122752000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":28805000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":151557000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":24075000},"#585":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-334082000},"#586":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":38901000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":-372983000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":-334082000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":32662000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2011-03-27","end":"2011-06-25","value":42805000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2011-06-26","end":"2011-09-24","value":24541000},"#587":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":132662000},"#588":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":100008000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":32654000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":132662000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35146000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":40000000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":28395000},"#589":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":129746000},"#590":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":103541000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":26205000},"#591":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":138327000},"#592":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":115221000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":23106000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":138327000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":42986000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":50541000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":43882000},"#593":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":177595000},"#594":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":137409000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":40186000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":31952000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":60328000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":53156000},"#595":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":195428000},"#596":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":145436000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":49992000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":59291000},"#597":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2011-06-25","value":731418000},"#598":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2011-06-25","value":57994000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":789412000},"#599":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2011-09-24","value":720483000},"#600":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2011-09-24","value":19838000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":740321000},"#601":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2019-03-30","value":1540833000},"#602":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2019-03-30","value":28225000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":1569058000},"#603":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2019-06-29","value":2040388000},"#604":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2019-06-29","value":30708000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":2071096000},"#605":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2019-09-28","value":1882593000},"#606":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2019-09-28","value":30609000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":1913202000},"#607":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2019-12-28","value":1849666000},"#608":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2019-12-28","value":35548000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":1885214000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":1885214000},"#609":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2020-03-28","value":2326770000},"#610":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2020-03-28","value":44738000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":2371508000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2014-09-27","value":46766227},"#611":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2020-06-27","value":2207157000},"#612":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2020-06-27","value":50505000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":2257662000},"#613":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2020-09-26","value":1968161000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2020-09-26","value":45017000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":2013178000},"#615":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2020-12-26","value":1929571000},"#616":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2020-12-26","value":47196000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":1976767000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":1976767000},"#617":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2021-03-27","value":2202334000},"#618":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2021-03-27","value":109000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":2202443000},"#619":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2021-06-26","value":2727240000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2021-06-26","value":108000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":2727348000},"#621":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2021-09-25","value":2892676000},"#622":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2021-09-25","value":105000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":2892781000},"#623":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2021-12-25","value":2663564000},"#624":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2021-12-25","value":101000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":2663665000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2009-12-26","value":688727000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":2663665000},"#625":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2022-03-26","value":2676165000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2022-03-26","value":99000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":2676264000},"#627":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2022-06-25","value":2997221000},"#628":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2022-06-25","value":95000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":2997316000},"#629":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2022-09-24","value":2937056000},"#630":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2022-09-24","value":0},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":2937056000},"#631":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2022-12-31","value":2707531000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2022-12-31","value":1347000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":2708878000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":2708878000},"#633":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2023-04-01","value":2743774000},"#634":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2023-04-01","value":3997000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":2747771000},"#635":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2023-07-01","value":2678472000},"#636":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2023-07-01","value":1188000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":2679660000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2009-12-26","value":688727000},"#637":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2023-09-30","value":2514217000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2023-09-30","value":797000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":2515014000},"#639":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2023-12-30","value":2647147000},"#640":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2023-12-30","value":3172000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":2650319000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":2650319000},"#641":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2024-03-30","value":2660459000},"#642":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2024-03-30","value":459000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":2660918000},"#643":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":64,"unit":"USD","end":"2024-06-29","value":2409380000},"#644":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2024-06-29","value":435000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":2409815000},"#645":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2024-09-28","value":2326653000},"#646":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2024-09-28","value":157000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":2326810000},"#647":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2024-12-28","value":2240205000},"#648":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2024-12-28","value":155000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":2240360000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":2240360000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2010-06-26","value":1394017000},"#649":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2025-03-29","value":2510754000},"#650":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2025-03-29","value":121000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":2510875000},"#651":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2025-06-28","value":2332374000},"#652":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2025-06-28","value":98000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":2332472000},"#653":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2025-09-27","value":2185453000},"#654":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2025-09-27","value":54000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":2185507000},"#655":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2025-12-27","value":2136360000},"#656":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2025-12-27","value":166000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":2136526000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":2136526000},"#657":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2026-03-28","value":2663133000},"#658":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2026-03-28","value":6699000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":2669832000},"#659":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2026-06-27","value":2619985000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2026-06-27","value":5460000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":2625445000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":183923000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":60051000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":123872000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":441140000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":14859000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":144412000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":14859000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":129553000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":300259000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":155847000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":480936000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":180677000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":480936000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":68590000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":230896000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":68590000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":162306000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":129888000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2013-06-30","end":"2013-09-28","value":48441165},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":408196000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":177300000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":546575000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":138379000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":546575000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":170229000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2020-12-27","end":"2021-06-26","value":356819000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":170229000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":186590000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":531541000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":174722000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":760799000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":229258000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":760799000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":102630000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":41077000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2016-06-26","end":"2016-09-24","value":48034000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2021-12-26","end":"2022-06-25","value":252104000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":102630000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":149474000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":384883000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":132779000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":619640000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":234757000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":619640000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":109383000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":257505000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":109383000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":148122000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":462955000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":205450000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":683898000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":220943000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":683898000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2023-12-31","end":"2024-06-29","value":323423000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":129888000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":193535000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":575215000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":251792000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":734577000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":159362000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":734577000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":171697000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":376300000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":171697000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":204603000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":590126000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":213826000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":737646000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":147520000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":737646000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2025-12-28","end":"2026-06-27","value":220802000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":41077000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":179725000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":155278000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":107298000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":47980000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":215577000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":60299000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":215577000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":27936000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":83942000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":27936000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":56006000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":100769000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":16827000},"#699":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":42860000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":42860000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":168236000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":67467000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":168236000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":21393000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":86697000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":21393000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":65304000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":134945000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":48248000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":206842000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":71897000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":206842000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":25277000},"#705":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":82644000},"#706":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":25277000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":57367000},"#707":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":143679000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":61035000},"#708":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":208006000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":64327000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":208006000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":29977000},"#709":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":78943000},"#710":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":29977000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":48966000},"#711":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":146550000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":67607000},"#712":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":209045000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":62495000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":209045000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":28463000},"#713":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":85438000},"#714":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":28463000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":56975000},"#715":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":152283000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":66845000},"#716":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":252132000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":99849000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":252132000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":11252000},"#717":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":24,"unit":"USD","start":"2014-12-28","end":"2015-06-27","value":97606000},"#718":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":11252000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":86354000},"#719":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":185895000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":88289000},"#720":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":6789000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":6789000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2014-12-27","value":47327000},"#721":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":306833000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":120938000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":306833000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":45844000},"#722":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2015-12-27","end":"2016-06-25","value":125956000},"#723":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":45844000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":80112000},"#724":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":198252000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":72296000},"#725":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":316899000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":118647000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":34029000},"#726":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":134353000},"#727":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":34029000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":100324000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2019-06-30","end":"2019-09-28","value":49715000},"#728":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":193838000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":59485000},"#729":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":318074000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":124236000},"#730":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":301167000},"#731":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":183923000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":117244000},"#732":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":441140000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":139973000},"#733":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":63527000},"#734":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":45062000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":18465000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":18465000},"#736":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":10452000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":10452000},"#737":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":79853000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":16326000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":16326000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":79853000},"#739":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":9293000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":9293000},"#740":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":17725000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":8432000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":8432000},"#742":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":26853000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":9128000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":9128000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#742","weight":-1}],"rule":"quarter-from-ytd","value":16007000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":16007000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20002000},"#745":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":13450000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":6661000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":6661000},"#747":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":21672000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":8222000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":8222000},"#749":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":49143000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":27471000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":27471000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":49143000},"#751":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14112000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":14112000},"#752":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":23553000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":9441000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":9441000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":20050000},"#754":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":33795000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":10242000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":10242000},"#756":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":47534000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":13739000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":13739000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":47534000},"#758":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":6429000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":6429000},"#759":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":16223000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":9794000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":9794000},"#761":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":25319000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":9096000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":9096000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":24302000},"#763":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":39154000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":13835000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":13835000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":39154000},"#765":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":11190000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":11190000},"#766":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":9315000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":9315000},"#767":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":9402000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":9402000},"#768":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":56925000},"#769":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":29907000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":27018000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":27018000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":56925000},"#771":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":10648000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":10648000},"#772":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":13908000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":13908000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":26068000},"#773":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":63252000},"#774":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":35008000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":28244000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":28244000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":63252000},"#776":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":8250000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":8250000},"#777":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":11791000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":11791000},"#778":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":9568000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":9568000},"#779":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":55288000},"#780":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":29609000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":25679000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#781"}],"rule":"component-sum","value":25679000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":55288000},"#782":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":15920000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":15920000},"#783":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":15997000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":15997000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2010-03-28","end":"2010-06-26","value":65874284},"#784":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":82431000},"#785":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":53928000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":28503000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#786"}],"rule":"component-sum","value":28503000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":82431000},"#787":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":27726000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":27726000},"#788":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":21213000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":21213000},"#789":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":22439000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":22439000},"#790":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":140054000},"#791":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":71378000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":68676000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":68676000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":140054000},"#793":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":16731000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#793"}],"rule":"component-sum","value":16731000},"#794":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":24781000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":24781000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-28","value":47554000},"#795":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":140514000},"#796":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":76675000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":63839000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":63839000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#795"}],"rule":"component-sum","value":140514000},"#798":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":25721000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":25721000},"#799":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":26800000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":26800000},"#800":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":26185000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":26185000},"#801":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":166560000},"#802":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":78706000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":87854000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":87854000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":166560000},"#804":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":28030000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":28030000},"#805":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":46431000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#805"}],"rule":"component-sum","value":46431000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2010-06-27","end":"2010-09-25","value":62597055},"#806":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":228772000},"#807":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":129997000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":98775000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":98775000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":228772000},"#809":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":80464000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#809"}],"rule":"component-sum","value":80464000},"#810":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":82852000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":82852000},"#811":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":72393000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":72393000},"#812":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":324733000},"#813":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":235709000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":89024000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"}],"rule":"component-sum","value":89024000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":324733000},"#815":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":106875000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#815"}],"rule":"component-sum","value":106875000},"#816":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":67383000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#816"}],"rule":"component-sum","value":67383000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-28","value":47554000},"#817":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":318528000},"#818":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":240205000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":78323000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"}],"rule":"component-sum","value":78323000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#817"}],"rule":"component-sum","value":318528000},"#820":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":79144000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":79144000},"#821":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":39486000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#821"}],"rule":"component-sum","value":39486000},"#822":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":38721000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":38721000},"#823":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":232967000},"#824":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":157351000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":75616000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#825"}],"rule":"component-sum","value":75616000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#823"}],"rule":"component-sum","value":232967000},"#826":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":59324000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#826"}],"rule":"component-sum","value":59324000},"#827":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":35298000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":35298000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2014-04-18","value":48367013},"#828":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":219152000},"#829":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":130202000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":88950000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#830"}],"rule":"component-sum","value":88950000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#828"}],"rule":"component-sum","value":219152000},"#831":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":55908000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#831"}],"rule":"component-sum","value":55908000},"#832":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2025-12-28","end":"2026-06-27","value":87013000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":31105000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#833"}],"rule":"component-sum","value":31105000},"#834":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":69708000},"#835":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":44870000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":24838000},"#836":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":89962000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":20254000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":89962000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":23580000},"#837":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":46505000},"#838":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":23580000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":22925000},"#839":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":69990000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":23485000},"#840":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":93649000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#839","weight":-1}],"rule":"quarter-from-ytd","value":23659000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2009-12-27","end":"2010-12-25","value":93649000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":21265000},"#841":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2010-12-26","end":"2011-06-25","value":43081000},"#842":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2010-12-26","end":"2011-03-26","value":21265000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":21816000},"#843":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2010-12-26","end":"2011-09-24","value":64249000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":21168000},"#844":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":85230000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#843","weight":-1}],"rule":"quarter-from-ytd","value":20981000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2010-12-26","end":"2011-12-31","value":85230000},"#845":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":40067000},"#846":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20002000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#846","weight":-1}],"rule":"quarter-from-ytd","value":20065000},"#847":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":60617000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":20550000},"#848":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":81275000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":20658000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":81275000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":20010000},"#849":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":40420000},"#850":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":20010000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850","weight":-1}],"rule":"quarter-from-ytd","value":20410000},"#851":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":67336000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":26916000},"#852":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":96636000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#851","weight":-1}],"rule":"quarter-from-ytd","value":29300000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":96636000},"#853":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":96445000},"#854":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":70435000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":26010000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2013-12-29","end":"2014-12-27","value":96445000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2014-12-28","end":"2015-03-28","value":22368000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-03-29","end":"2015-06-27","value":23148000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2015-06-28","end":"2015-09-26","value":23814000},"#855":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":94881000},"#856":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2014-12-28","end":"2015-09-26","value":69330000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":25551000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-12-28","end":"2015-12-26","value":94881000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2015-12-27","end":"2016-03-26","value":24655000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2016-03-27","end":"2016-06-25","value":32353000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-06-26","end":"2016-09-24","value":34108000},"#857":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":126658000},"#858":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-12-27","end":"2016-09-24","value":91116000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":35542000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-12-27","end":"2016-12-31","value":126658000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":32411000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":31799000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":33465000},"#859":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":131159000},"#860":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":97675000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#860","weight":-1}],"rule":"quarter-from-ytd","value":33484000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":131159000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":33210000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43396000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":43592000},"#861":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":161779000},"#862":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":120198000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":41581000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":161779000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":45358000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":49146000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":51758000},"#863":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":198095000},"#864":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":146262000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864","weight":-1}],"rule":"quarter-from-ytd","value":51833000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":198095000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":57260000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":57208000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":59580000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2014-06-28","value":46899188},"#865":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":234924000},"#866":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":174048000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":60876000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-12-29","end":"2020-12-26","value":234924000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2020-12-27","end":"2021-03-27","value":61508000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2021-03-28","end":"2021-06-26","value":68105000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2021-06-27","end":"2021-09-25","value":68686000},"#867":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":265540000},"#868":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2020-12-27","end":"2021-09-25","value":198299000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":67241000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2020-12-27","end":"2021-12-25","value":265540000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2021-12-26","end":"2022-03-26","value":75299000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2022-03-27","end":"2022-06-25","value":76421000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2022-06-26","end":"2022-09-24","value":74605000},"#869":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":303870000},"#870":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2021-12-26","end":"2022-09-24","value":226325000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"quarter-from-ytd","value":77545000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2021-12-26","end":"2022-12-31","value":303870000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":77069000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":77671000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":78870000},"#871":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":314124000},"#872":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":233610000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":80514000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":314124000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":85357000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":86082000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":88198000},"#873":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":361741000},"#874":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":259637000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":102104000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":361741000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2024-12-29","end":"2025-03-29","value":120364000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":119507000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":85164000},"#875":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":403312000},"#876":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":325035000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#876","weight":-1}],"rule":"quarter-from-ytd","value":78277000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2024-12-29","end":"2025-12-27","value":403312000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2025-12-28","end":"2026-03-28","value":67151000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2026-03-29","end":"2026-06-27","value":67290000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2008-12-28","end":"2009-12-26","value":65635895},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324","weight":4},{"ref":"#327","weight":-3}],"rule":"unaverage-quarter","value":55560701},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2009-12-27","end":"2010-12-25","value":62561294},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2010-12-26","end":"2011-03-26","value":54597740},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2011-03-27","end":"2011-06-25","value":51680737},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2011-06-26","end":"2011-09-24","value":50533747},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336","weight":4},{"ref":"#339","weight":-3}],"rule":"unaverage-quarter","value":48557687},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2010-12-26","end":"2011-12-31","value":51318242},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":48771743},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":48412800},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2012-07-01","end":"2012-09-29","value":48108614},"#877":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":48406320},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877","weight":4},{"ref":"#347","weight":-3}],"rule":"unaverage-quarter","value":48196842},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":48406320},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-12-30","end":"2013-03-30","value":48436049},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-03-31","end":"2013-06-29","value":48835453},"#878":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2012-12-30","end":"2013-12-28","value":48489322},"#879":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2012-12-30","end":"2013-09-28","value":48654136},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#878","weight":4},{"ref":"#879","weight":-3}],"rule":"unaverage-quarter","value":47994880},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2012-12-30","end":"2013-12-28","value":48489322},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2013-12-29","end":"2014-03-29","value":48151000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2014-03-30","end":"2014-06-28","value":47684000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2014-06-29","end":"2014-09-27","value":46878000},"#880":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2013-12-29","end":"2014-12-27","value":47558000},"#881":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2013-12-29","end":"2014-09-27","value":47566000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#880","weight":4},{"ref":"#881","weight":-3}],"rule":"unaverage-quarter","value":47534000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2013-12-29","end":"2014-12-27","value":47558000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-12-28","end":"2015-03-28","value":47868000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-03-29","end":"2015-06-27","value":47550000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2015-06-28","end":"2015-09-26","value":47245000},"#882":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2014-12-28","end":"2015-12-26","value":47634000},"#883":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-12-28","end":"2015-09-26","value":47584000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#882","weight":4},{"ref":"#883","weight":-3}],"rule":"unaverage-quarter","value":47784000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2014-12-28","end":"2015-12-26","value":47634000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2015-12-27","end":"2016-03-26","value":47617000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2016-03-27","end":"2016-06-25","value":47919000},"#884":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-12-27","end":"2016-12-31","value":47958000},"#885":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-12-27","end":"2016-09-24","value":47838000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#884","weight":4},{"ref":"#885","weight":-3}],"rule":"unaverage-quarter","value":48318000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-12-27","end":"2016-12-31","value":47958000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2017-01-01","end":"2017-04-01","value":48421000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2017-04-02","end":"2017-07-01","value":48342000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-07-02","end":"2017-09-30","value":48390000},"#886":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":48564000},"#887":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":48440000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#886","weight":4},{"ref":"#887","weight":-3}],"rule":"unaverage-quarter","value":48936000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":48564000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2017-12-31","end":"2018-03-31","value":48828000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":49043000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2018-07-01","end":"2018-09-29","value":49326000},"#888":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":49018000},"#889":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2017-12-31","end":"2018-09-29","value":49118000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#888","weight":4},{"ref":"#889","weight":-3}],"rule":"unaverage-quarter","value":48718000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":49018000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2018-12-30","end":"2019-03-30","value":49462000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2019-03-31","end":"2019-06-29","value":49662000},"#890":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":49693000},"#891":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2018-12-30","end":"2019-09-28","value":49627000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#890","weight":4},{"ref":"#891","weight":-3}],"rule":"unaverage-quarter","value":49891000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":49693000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2019-12-29","end":"2020-03-28","value":49966000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2020-03-29","end":"2020-06-27","value":50246000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2020-06-28","end":"2020-09-26","value":50702000},"#892":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2019-12-29","end":"2020-12-26","value":50611000},"#893":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2019-12-29","end":"2020-09-26","value":50371000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#892","weight":4},{"ref":"#893","weight":-3}],"rule":"unaverage-quarter","value":51331000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2019-12-29","end":"2020-12-26","value":50611000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2020-12-27","end":"2021-03-27","value":51075000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2021-03-28","end":"2021-06-26","value":51334000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2021-06-27","end":"2021-09-25","value":51558000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352","weight":4},{"ref":"#355","weight":-3}],"rule":"unaverage-quarter","value":51620000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2020-12-27","end":"2021-12-25","value":51425000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2021-12-26","end":"2022-03-26","value":51325000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2022-03-27","end":"2022-06-25","value":51283000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":51349000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2021-12-26","end":"2022-12-31","value":51301000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2023-01-01","end":"2023-04-01","value":51428000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2023-04-02","end":"2023-07-01","value":51467000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2023-07-02","end":"2023-09-30","value":51607000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":51325000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":51451000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2023-12-31","end":"2024-03-30","value":51842000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2024-03-31","end":"2024-06-29","value":51846000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-06-30","end":"2024-09-28","value":51583000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53","weight":4},{"ref":"#56","weight":-3}],"rule":"unaverage-quarter","value":51373000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":51628000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2024-12-29","end":"2025-03-29","value":50853000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2025-03-30","end":"2025-06-28","value":49316000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":48658000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2024-12-29","end":"2025-12-27","value":49564000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2025-12-28","end":"2026-03-28","value":48951000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2026-03-29","end":"2026-06-27","value":48021000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2009-12-26","value":65877218},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2009-12-26","value":65877218},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2010-06-26","value":66259329},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2010-09-25","value":57712482},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2010-12-25","value":56441081},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2010-12-25","value":56441081},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2011-03-26","value":51602261},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2011-06-25","value":51448460},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2011-09-24","value":49723708},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2011-12-31","value":48875715},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2011-12-31","value":48875715},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2012-03-31","value":49002831},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2012-12-29","value":48875715000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2012-12-29","value":48875715000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2013-06-29","value":49040927000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2013-09-28","value":48254381000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":17273000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":259662000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-11190000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":36.34757221880762},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":13.263274631891184},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.80877047647043},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.468078171812518},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":470244000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":45787000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":47660000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":290154000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-9315000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":36.82348561898593},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":14.955492571348177},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.497715275559164},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.1818750736246906},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":685784000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":53914000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":57443000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":281395000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-9402000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":36.104980049882926},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":14.095436964040944},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.876452756230023},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.1407820321248536},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":638890000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":46879000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":72831000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":288781000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-27018000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":36.39682231420006},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.370580310000365},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.396955830410137},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.9656651486667165},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":593727000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":42965000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":195207000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":1119992000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-56925000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":13.691546797239958},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.763559386034268},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.9656651486667165},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":593727000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":189545000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":257497000},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":16.440214304952963},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":11.083239496493693},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":52636000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":29515000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":253038000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-18465000},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":14.940921390994506},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":12.542817284905123},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":46012000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":43973000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":229861000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-16326000},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":13.086829607671133},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":6.6430472791070505},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.3845691888234515},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":310258000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":34331000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":135724000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1002029000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-79853000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":14.47652098507906},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.767574054190614},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.3845691888234515},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":310258000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":173239000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":18643000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":262093000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-9293000},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":10.330257589287243},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":5.946894661753687},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":30083000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":47574000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":258607000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-8432000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":10.390100903697954},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.008454842823086},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":2.471137121027392},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":217138000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":29508000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":7699000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":264417000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-9128000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.387729110138989},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-9.2072281595511},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":2.221329603713892},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":581458000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":5063000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":51460000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":646811000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-16007000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-129.64899947452886},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-121.9817363270987},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.1283162676110554},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":521592000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-363457000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":125376000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1431928000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-42860000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-26.337373038672474},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-29.703921596307094},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.1283162676110554},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":521592000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-298803000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":14604000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":243592000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-6789000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":14.781191073421423},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":10.962311478678856},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.8212132238278407},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":698075000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":42678000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":58643000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":234949000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-6661000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":18.494916100921728},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":11.211289690317521},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.9785134047628499},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":708192000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":53464000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":40026000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":240485000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-8222000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":13.363402851080233},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.806350624506898},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.0386209915922837},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":659101000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":36485000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":44426000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":249315000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-27471000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.313552972553117},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.357923027749328},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.9642476602536012},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":648997000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":42621000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":157699000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":968341000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-49143000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":15.254579935885712},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.624757252239755},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.9642476602536012},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":648997000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":175248000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":11165000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":242241000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-14112000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.294722376661388},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":9.282784520649972},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.9535372037438292},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":643254000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":43581000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":47926000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":235449000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-9441000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":17.3059429691314},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.743424310645786},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.376175615464791},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":610128000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":48079000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":50793000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":241004000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-10242000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.521310722461838},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":7.9666721686772926},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.4079425157654264},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":585510000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":36914000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":50588000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":245071000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-13739000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.518383665310202},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.613835939173271},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.417841500436819},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":556763000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":34514000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":160472000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":963765000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-47534000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.675573025948847},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":8.664311704868396},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.417841500436819},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":556763000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":163088000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":23548000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":248475000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-6429000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":35.782075141293376},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.68318007952259},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.848776601954416},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.4891207090432028},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":547756000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":43928000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":39172000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":249745000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-9794000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":35.01483274332356},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.743303076130038},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.460525103009903},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.301296412726806},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":521707000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":44391000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":58511000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":251286000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-9096000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":34.20612126834378},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":13.981152162229698},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.688086427571381},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.329288049972148},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":509285000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":45045000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":48660000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":264621000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-13835000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":30.49324408425187},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.507820819561038},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.722723940973903},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.236736643538946},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":507122000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":25932000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":169891000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1014127000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-39154000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":12.98990672038767},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.822439272158197},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.236736643538946},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":507122000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":159296000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":604000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":277409000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-10648000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":37.34543434431704},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":13.421698177982236},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.843827048755672},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.2704878941472666},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":608221000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":34976000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":72446000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":283838000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-13908000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":39.10293221192498},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":16.41326018264114},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.285293589301858},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.2769408242084097},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":592277000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":64704000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":77837000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":294025000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-10452000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":39.5103944601033},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.864249638733494},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.696063983517663},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.8422592517128085},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":751035000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":57007000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":92694000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":301581000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-28244000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":39.72700296735905},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.77151335311573},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.010597710894446},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.793790756380689},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":718287000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":53813000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":243581000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":1156853000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-63252000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":15.143306472080287},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":10.952305505309901},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.793790756380689},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":718287000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":210500000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":37594000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":303396000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-8250000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":39.6677074292413},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.504548170023785},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":10.466708748041526},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.0561729609760344},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":680556000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":55761000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":68321000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":375994000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-11791000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":39.10725599290413},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":13.376415431224153},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.111184066535348},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.697046152208673},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1188487000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":63299000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":62728000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":366925000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-9568000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":36.707225406370384},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.810720661467633},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.86380719721883},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.5886003295740534},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1132679000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":60335000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":92968000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":397698000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-25679000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":38.53582667972039},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":14.80133422167189},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.57177654143521},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.5289634607640255},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1095068000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":71235000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":261611000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":1443880000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-55288000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.127957598047377},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.204356762569049},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.5289634607640255},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1095068000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":250630000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":18109000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":376057000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-15920000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":38.4401576622555},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":15.637457572746055},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.493917171232246},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.8262088717544747},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1042689000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":85030000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":84327000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":387443000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-15997000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":39.504059650970206},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":17.41226826736356},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.500461493533761},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.740432616236432},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1003029000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":84319000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":37474000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":390170000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-22011000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":38.09453032104637},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.95366110048424},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.303400024125867},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.8818246322954624},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1034805000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":80606000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":95733000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":415650000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-28503000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.98475370811972},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.130620698591573},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-6.238335384981932},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.7834258172529256},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":956745000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":76777000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":235643000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":1569319000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-82431000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.51904849319095},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.640554134068618},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.7834258172529256},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":956745000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":326732000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":32325000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":426141000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-27726000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":36.73684636718829},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.731400692349737},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":10.654695629289227},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.071609293094046},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":921950000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":74231000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":2508000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":861481000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-106875000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":16.310122764051517},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.018817280033574},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.4758170027878768},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":2546184000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":80739000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":894992000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-67383000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":15.56177395448975},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.153374209976631},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.493395843485113},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2479215000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":139503000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":875121000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-65947000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.75731597675096},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.51227763258762},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.4533122831590557},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2357840000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":50744000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":885583000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-79144000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.453734825418165},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.212622088655146},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.7471413160733549},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":2333879000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":154049000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":874465000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-39486000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.779211337498548},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.168642562202946},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.5823144443541501},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":2230602000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":213071000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":892358000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-38721000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":11.626985738237588},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.898351395327418},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.4766765360528975},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2116639000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":102659000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":508591000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-21213000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":36.9008424725056},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.10607704411918},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.17630415803151},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.7167753888910333},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1622755000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":88931000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":94805000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":500933000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-22439000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":36.93863778094807},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.413586311176415},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.314115104349089},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.5533127377923235},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1531781000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":90502000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":71297000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":499048000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-68676000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":37.64018419696441},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.036889265705785},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.918873539141854},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.6083851944208576},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1459546000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":91789000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-1872000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":534777000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-16731000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":35.02941765125238},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":11.54409174138932},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":9.119389184691904},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.6350491449885702},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1442742000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":76277000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":104772000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":577800000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-24781000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":36.209791230716824},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.13076062095479},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.649958635456714},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.5891459696223085},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1870507000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":79829000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":120684000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":575149000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-35163000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":36.846415380768946},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":13.893534106543742},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.900500186390918},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.4265571865748496},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1748443000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":78933000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":116838000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":582349000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-63839000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":37.95392526528711},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":15.740561219322336},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.62546408966082},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.4381192963483957},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1647200000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":129927000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":42869000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":612778000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-25721000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":35.649217392042246},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.334247919904845},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.1803060282098095},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.7488608994696742},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1999075000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":135506000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":605816000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-26800000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":34.02335829729382},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.246674401978364},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.879370158105083},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.6961999406541235},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1855642000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":151115000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":610547000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-26185000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":38.91752993407776},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.85994887663124},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.84488093636486},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4488611384295578},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1770299000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":50525000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":662063000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-87854000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":37.923109015284645},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.29944752778164},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":18.102757304137853},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.4303418513345028},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1748343000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":301086000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":1934713000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-140054000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.623519921486118},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.989559136064845},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.6083851944208576},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1459546000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":345453000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":340422000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2270075000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-140514000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.396441207282395},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.614546780781206},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.4381192963483957},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1647200000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":364966000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":380015000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2491204000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-166560000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.79955252052629},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.459382619232382},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.4303418513345028},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1748343000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":533547000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":142199000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":700863000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-28030000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.002195094146497},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.462107338891004},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.7715353707354962},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1737032000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":140159000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":777057000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-46431000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.03924636483211},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":9.67060169012483},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.363919277976786},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":2504379000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":119186000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":740135000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-55536000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":17.389838794468808},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.543892037051712},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.4018181430056995},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2680242000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":130483000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":732243000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-98775000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":19.093641235290868},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.2011491077841},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.233172181167942},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2422451000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":532027000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":2950298000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-228772000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":16.662015276145713},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.044190093103138},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.233172181167942},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2422451000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":554620000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":22166000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":765151000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-80464000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.278945082167215},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.178252358771852},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.3413500577055237},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":2434395000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":66622000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":785720000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-82852000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.258558200283417},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.233944864566023},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.329109322749455},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2796995000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":60386000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":838181000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-72393000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.263097769110464},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.753052346594119},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.3955436533838694},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":2743355000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":145733000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":936033000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-89024000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":14.893943953818864},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.039704757860893},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.318295872515654},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2474966000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":294907000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":3325085000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-324733000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.372363596122792},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.228839605036141},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.318295872515654},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2474966000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":682278000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":142620000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":880554000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-78323000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.115456113415611},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18.45963791939819},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.5246795983629708},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2373548000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":365370000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":3512148000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-318528000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":14.947925962286613},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.493751284990177},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.5246795983629708},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2373548000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":717994000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":83746000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1170236000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-75616000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-16.726065259653144},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-21.39496423616202},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.4113968298995776},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2045754000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":501610000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":3822642000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-232967000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.613521419440892},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.5482237112248947},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.4113968298995776},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2045754000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":219402000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":112373000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":909499000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-59324000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":7.587017663650922},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.5878711764658067},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.433186655312995},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2281519000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":169305000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":932001000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-35298000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.701637867139473},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.069685651586275},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.3604316027388892},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2149648000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":178246000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":871053000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-35580000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.315294192577614},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.4159219467145405},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.3656479078125445},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1978410000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":58570000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1277667000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-88950000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-28.50858003252778},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-27.816082242787616},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.2916447606253598},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1922756000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":518494000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":3990220000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-219152000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.6266402548997829},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-3.5946268624006383},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.2916447606253598},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1922756000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":7526000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-14831000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":875933000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-55908000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.039906409728568},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-1.4905154494240986},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.3612513074835604},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2478002000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":148620000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":884190000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-31105000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.940108238602978},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-0.14759809496871756},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.347531518066598},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2433420000},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.7698217578365085},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":13.9692067800187},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.536259757545785},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.100270673771348},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.042977293008503},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":9.92150864749483},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":16.626712846728577},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.584084558252435},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":6.3783199389641},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.48486444530687},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.8421654945825723},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":18.27077386278102},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.061781375946696},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.109098351192787},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":20.343575137981635},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":14.41967872209353},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":15.268660512369314},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.80120019568598},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.9041055174994144},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.832500359999017},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":18.225888634520572},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":18.058113800242737},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.206971041052475},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.08548335038697},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":13.372341115545192},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":20.02916519756683},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.824097251994967},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.576312194988022},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.1885061202069822},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":21.33444060629084},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":22.273189017498176},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":26.19584569732938},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":17.866987652038947},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":10.59379825738021},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":15.740171176463813},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.734567321244011},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":19.91649331925131},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":15.558821290423877},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.062472659238205},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":17.975226430256924},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.072256974960796},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":20.00785826695954},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.68533985500654},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.543919671235095},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":0.24364346063088888},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.617339521122482},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.588532499271885},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.016410296967061},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.012810429999698},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":21.10109005776603},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.539522399585856},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.197814777163654},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.852609179924526},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.30964207559434903},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.933257092802569},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.06779239794536},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.90516221073071},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":6.063001814558615},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":19.851915661662154},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":20.330283869231806},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.387564950252216},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":13.286550966949326},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.987128923641075},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.996706832885705},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":17.24531450484255},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.324505497989845},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":13.302944291841948},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.417214518534887},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.028332052788574},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.4253525164427434},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.846149182381406},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.104794284426031},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.25034573116345},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.417066140853006},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.072360864983482},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.84799737686434},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.35330741938798},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.385465738302006},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.41807089846449},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.403377465157174},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.738532639632503},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.891008793766414},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.912694234321915},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-1.4893104244700401},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.801638916498518},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":65837000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":78216000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":72947000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":68975000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":285990000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":70850000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":54585000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":263201000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":53663000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":52433000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":28548000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":-339798000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":-205154000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":63943000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":75280000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":57653000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":63602000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":260478000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":63583000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":68144000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":57464000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":55172000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":244363000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":63938000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":64801000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":71961000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":55232000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":255932000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":57344000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":87852000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":80821000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":79364000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":305381000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":80416000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":95652000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":94443000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":106777000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":377288000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":117441000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":116118000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":114071000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":110261000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":457891000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":107441000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":132327000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":134094000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":133370000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":121635000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":128975000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":130691000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":181760000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":507232000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":563061000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":768471000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":820160000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":986148000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1032118000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":581143000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":410838000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1338775000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#894"}],"scale":100,"value":47.811917611249086},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1477934000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#895"}],"scale":100,"value":54.31879908033782},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1443468000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#896"}],"scale":100,"value":53.31860491538434},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1429677000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#897"}],"scale":100,"value":52.72169867739357},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1429677000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#898"}],"scale":100,"value":52.72169867739357},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1181559000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#899"}],"scale":100,"value":41.710316624053476},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1181559000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#900"}],"scale":100,"value":41.710316624053476},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1830232000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#901"}],"scale":100,"value":23.833863685041024},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1757059000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#902"}],"scale":100,"value":40.9144485188033},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1228115000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#903"}],"scale":100,"value":57.05915162667991},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1228115000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#904"}],"scale":100,"value":57.05915162667991},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1421151000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#905"}],"scale":100,"value":60.290567293693634},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1380039000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#906"}],"scale":100,"value":57.20215153339869},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1281690000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#907"}],"scale":100,"value":57.761315138606065},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1245265000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#908"}],"scale":100,"value":57.650540246453566},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1245265000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#909"}],"scale":100,"value":57.650540246453566},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1258790000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#910"}],"scale":100,"value":55.94936407184677},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1251054000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#911"}],"scale":100,"value":54.850070420621336},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1268686000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#912"}],"scale":100,"value":52.71075742934028},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1269648000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#913"}],"scale":100,"value":52.490769095056265},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1269648000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#914"}],"scale":100,"value":52.490769095056265},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1279006000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#915"}],"scale":100,"value":50.67826108712548},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1285942000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#916"}],"scale":100,"value":49.39787330999376},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1299193000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#917"}],"scale":100,"value":49.24125976663975},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1307126000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#918"}],"scale":100,"value":50.725714276971004},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1307126000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#919"}],"scale":100,"value":50.725714276971004},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1427702000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#920"}],"scale":100,"value":53.242203204870485},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1448913000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#921"}],"scale":100,"value":51.28561894330439},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1533664000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#922"}],"scale":100,"value":53.797115926304585},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1573790000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#923"}],"scale":100,"value":53.13504343019081},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1573790000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#924"}],"scale":100,"value":53.13504343019081},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1622359000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#925"}],"scale":100,"value":51.64892603918122},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2179233000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#926"}],"scale":100,"value":61.63049109480262},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2111263000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#927"}],"scale":100,"value":58.65687979185918},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2051819000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#928"}],"scale":100,"value":59.10336145634678},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2051819000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#929"}],"scale":100,"value":59.10336145634678},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2053260000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#930"}],"scale":100,"value":57.18774047125059},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":2085889000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#931"}],"scale":100,"value":53.66992203324338},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2183132000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#932"}],"scale":100,"value":53.06243507034847},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2167946000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#933"}],"scale":100,"value":51.686665627280384},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2167946000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#934"}],"scale":100,"value":51.686665627280384},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2252340000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#935"}],"scale":100,"value":49.26982604757718},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":5861654000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#936"}],"scale":100,"value":46.8770589325129},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":5937215000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#937"}],"scale":100,"value":45.13328218701866},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":5825775000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#938"}],"scale":100,"value":43.170462299007426},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":6307068000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#939"}],"scale":100,"value":42.189461093490664},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":6136833000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#940"}],"scale":100,"value":39.268055689310756},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":6113937000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#941"}],"scale":100,"value":38.05747425922119},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3000260000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#942"}],"scale":100,"value":60.49659029550772},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":2927356000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#943"}],"scale":100,"value":57.07016843868665},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2974766000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#944"}],"scale":100,"value":55.634224675150925},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":2970087000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#945"}],"scale":100,"value":52.82868818320811},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3529460000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#946"}],"scale":100,"value":58.68025136989794},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3449589000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#947"}],"scale":100,"value":55.46173761569857},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3523042000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#948"}],"scale":100,"value":53.51097148430248},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":4027135000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#949"}],"scale":100,"value":58.88821705753594},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":4014387000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#950"}],"scale":100,"value":56.23927140058993},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":3914643000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#951"}],"scale":100,"value":51.42686063582299},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4094936000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#952"}],"scale":100,"value":48.27345286959307},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2974766000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#953"}],"scale":100,"value":55.634224675150925},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3523042000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#954"}],"scale":100,"value":53.51097148430248},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4094936000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#955"}],"scale":100,"value":48.27345286959307},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4390627000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#956"}],"scale":100,"value":50.16237999720769},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":5050628000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#957"}],"scale":100,"value":54.00017581971984},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":5324846000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#958"}],"scale":100,"value":54.32609694252191},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":5202647000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#959"}],"scale":100,"value":51.19826503700905},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":5202647000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#960"}],"scale":100,"value":51.19826503700905},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":5291170000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#961"}],"scale":100,"value":50.57981505035748},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":5650243000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#962"}],"scale":100,"value":53.04755919347186},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":5569794000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#963"}],"scale":100,"value":52.731860460189374},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":5689956000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#964"}],"scale":100,"value":47.60806586202072},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":5689956000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#965"}],"scale":100,"value":47.60806586202072},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":6252595000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#966"}],"scale":100,"value":42.38750470804522},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":6252595000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#967"}],"scale":100,"value":42.38750470804522},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5707312000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#968"}],"scale":100,"value":39.25420583279834},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5707312000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#969"}],"scale":100,"value":39.25420583279834},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":5710994000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#970"}],"scale":100,"value":43.96563890629197},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5692102000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#971"}],"scale":100,"value":40.97734018118439},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5595832000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#972"}],"scale":100,"value":39.0559795219013},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5306457000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#973"}],"scale":100,"value":40.262759125344836},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5306457000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#974"}],"scale":100,"value":40.262759125344836},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":5616245000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#975"}],"scale":100,"value":47.537669741971726},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":5471435000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#976"}],"scale":100,"value":47.98457808600486},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":110738000},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1627785500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#978"}],"scale":100,"value":6.802984791300819},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":118841000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1742530000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":6.820026054070805},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":119970000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1743062500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":6.882713614686795},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":128198000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1751667000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":7.318628483610184},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1751667000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#985"}],"scale":100,"value":7.232995769173021},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":5.192203777245334},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":86718000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":4.020982668849695},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":24464000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":1.1759994962199674},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-336669000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1968733000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#989"}],"scale":100,"value":-17.100795283057682},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1968733000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#990"}],"scale":100,"value":-17.100795283057682},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":-322716000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":-18.497781751900128},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-304852000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":1931031000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":-15.78700704442342},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-261018000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":1832823000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":-14.241309717304945},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":109774000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1645846500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":6.669759300153447},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1645846500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#998"}],"scale":100,"value":6.682093378696008},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":104986000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":1649989000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":6.362830297656529},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":103257000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1625749000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":6.351349439550631},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":106566000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1576495500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":6.759676764063076},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":97866000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1572332000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":6.224257981138844},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1572332000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1007"}],"scale":100,"value":6.224257981138844},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":97090000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1579583000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":6.146558933591967},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":94214000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1583835500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":5.948471290105569},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":103235000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1605692500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":6.429313209098256},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":104151000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1609550000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":6.470814824019136},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1609550000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1016"}],"scale":100,"value":6.388617936690379},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":127381000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1749496000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":7.281011216944766},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":140074000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1874689500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":7.471850671804583},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":145101000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1937600500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":7.488695425088918},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":149313000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1969537500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":7.58111993297919},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1969537500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1025"}],"scale":100,"value":7.58111993297919},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":154915000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1975473500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":7.841917393475539},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":141613000},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2324452000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1029"}],"scale":100,"value":6.092317673154791},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":141969000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2361516500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":6.011772519904053},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":154765000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2390148500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":6.475120688107873},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2390148500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1034"}],"scale":100,"value":6.475120688107873},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":164400000},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2400396500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1036"}],"scale":100,"value":6.848868509848269},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":183145000},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2768325500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1038"}],"scale":100,"value":6.615732145659894},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":197884000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2778054000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":7.123115677377041},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":123355000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2820861000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":4.372955633049626},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2820861000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1043"}],"scale":100,"value":4.372955633049626},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":129208000},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2849039000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"#1045"}],"scale":100,"value":4.535143253567255},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":496335000},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":7387244000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1047"}],"scale":100,"value":6.718811508053612},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":484034000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":7650871000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":6.3265215163084045},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":474950000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":7494888000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":6.336985956294478},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":444453000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":7926111000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":5.607453642776388},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":441514000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":7860332000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":5.616989206053892},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":423782000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7805424500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":5.429326745777888},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":128965000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3319773500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":3.884752980888606},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":136859000},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3331287500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1061"}],"scale":100,"value":4.10829146388596},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":226373000},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":3392900500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1063"}],"scale":100,"value":6.671961055150306},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":228875000},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":3463820000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1065"}],"scale":100,"value":6.607589308913281},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":218894000},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4245683500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1067"}],"scale":100,"value":5.155683413518695},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":231336000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":4189609500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":5.521660192912967},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":252019000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4274334500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":5.896099147130389},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":247655000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":4564213500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":5.426016990660056},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":271362000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":4933184000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":5.500747590197324},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":301461000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":4897950000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":6.154840290325544},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":364304000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":5091810500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":7.154704598688423},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":3392900500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1080"}],"scale":100,"value":6.671961055150306},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4274334500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1081"}],"scale":100,"value":5.896099147130389},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":5091810500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1082"}],"scale":100,"value":7.154704598688423},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":375065000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":5505376500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":6.812703908624597},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":396078000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":5980618000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":6.622693507594031},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":396595000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":6135887500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":6.463531151768999},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":390982000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6257561500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":6.248152734895215},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6257561500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1091"}],"scale":100,"value":6.248152734895215},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":422474000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":6442006000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":6.558112488563345},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":443347000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":7124856500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":6.22253935921376},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":436394000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":7220603000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":6.043733466581669},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":486226000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7313531000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":6.648307089967896},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7313531000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1100"}],"scale":100,"value":6.648307089967896},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":474624000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":7898885500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":6.008746423783457},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":7898885500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1103"}],"scale":100,"value":6.008746423783457},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":22203000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7861673000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":0.2824208027985901},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7861673000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1106"}],"scale":100,"value":0.2824208027985901},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-25288000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7867574500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":-0.3214205343718067},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-67043000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7754414000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":-0.864578548424162},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-82278000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":7758827000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":-1.060443801621044},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-144338000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":7331883500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":-1.9686346625665831},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":7331883500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1115"}],"scale":100,"value":-1.9686346625665831},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-184650000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":7656337000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":-2.41172769693915},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-238458000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":7546345000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":-3.159913839083689},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":664754500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1120"}],"scale":100,"value":16.65848068723115},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":662926000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1121"}],"scale":100,"value":17.92673692086296},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":666642500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1122"}],"scale":100,"value":17.99615236052307},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":660002000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1123"}],"scale":100,"value":19.423880533695353},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":660002000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1124"}],"scale":100,"value":19.196608495125773},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":965217500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1125"}],"scale":100,"value":11.85649866480871},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"equity@2010Q2"}],"scale":100,"value":6.220727580797078},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"equity@2010Q3"}],"scale":100,"value":2.356458684914195},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":608045000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#1126"}],"scale":100,"value":-55.36909274806964},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":608045000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1127"}],"scale":100,"value":-55.36909274806964},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"equity@2011Q1"}],"scale":100,"value":-57.18558789079459},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":992322000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1128"}],"scale":100,"value":-30.721076424789533},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":789768500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1129"}],"scale":100,"value":-33.04993805146698},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":527363000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1130"}],"scale":100,"value":20.815643114894293},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":527363000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1131"}],"scale":100,"value":20.854136524557088},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":559418000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1132"}],"scale":100,"value":18.76700427944757},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":577738500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1133"}],"scale":100,"value":17.872618840530794},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":570660500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1134"}],"scale":100,"value":18.67415039239618},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":565281500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1135"}],"scale":100,"value":17.312790176221935},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":565281500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1136"}],"scale":100,"value":17.312790176221935},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":592666500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1137"}],"scale":100,"value":16.381894370611466},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":607782000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1138"}],"scale":100,"value":15.501281709560336},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":629703000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1139"}],"scale":100,"value":16.3942366480706},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":623638500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1140"}],"scale":100,"value":16.700540457332252},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":623638500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1141"}],"scale":100,"value":16.488398326915352},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":683121500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1142"}],"scale":100,"value":18.64690249099172},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":690483500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1143"}],"scale":100,"value":20.286364554692472},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":691214000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1144"}],"scale":100,"value":20.992196338615827},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":706741500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1145"}],"scale":100,"value":21.126960847778147},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":706741500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1146"}],"scale":100,"value":21.126960847778147},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":725995000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1147"}],"scale":100,"value":21.33830122796989},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":770995000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1148"}],"scale":100,"value":18.367563991984383},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":790729500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1149"}],"scale":100,"value":17.954180285419984},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":788340500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1150"}],"scale":100,"value":19.63174541965052},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":788340500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1151"}],"scale":100,"value":19.63174541965052},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":831737500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1152"}],"scale":100,"value":19.765851605825155},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":901277500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1153"}],"scale":100,"value":20.320600480983934},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":948785500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1154"}],"scale":100,"value":20.85655819993033},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":943266000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1155"}],"scale":100,"value":13.07743520915627},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":943266000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1156"}],"scale":100,"value":13.07743520915627},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1010831500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"#1157"}],"scale":100,"value":12.78234799766331},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2864394500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1158"}],"scale":100,"value":17.327745881372138},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2955241000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1159"}],"scale":100,"value":16.37883340140449},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2971749500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1160"}],"scale":100,"value":15.98216807977927},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":3380016500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1161"}],"scale":100,"value":13.149432850401766},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":3492286500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1162"}],"scale":100,"value":12.64254808418496},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":3548944000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1163"}],"scale":100,"value":11.941073175569972},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1075799500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1164"}],"scale":100,"value":11.987828587018306},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1140709000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1165"}],"scale":100,"value":11.997713702618285},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1183592500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1166"}],"scale":100,"value":19.1259238293585},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1271822500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1167"}],"scale":100,"value":17.995828820452537},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1321784500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1168"}],"scale":100,"value":16.560490760785893},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1396548000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1169"}],"scale":100,"value":16.564844172917795},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1478803000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1170"}],"scale":100,"value":17.042094180225494},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1528328000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1171"}],"scale":100,"value":16.204309546118374},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1607544500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1172"}],"scale":100,"value":16.88052803514926},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1718926000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1173"}],"scale":100,"value":17.537753224978854},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1877998500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1174"}],"scale":100,"value":19.398524546212364},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1183592500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1175"}],"scale":100,"value":19.1259238293585},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1478803000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1176"}],"scale":100,"value":17.042094180225494},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1877998500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1177"}],"scale":100,"value":19.398524546212364},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1921905500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1178"}],"scale":100,"value":19.515267530063262},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":2040002500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1179"}],"scale":100,"value":19.41556444171024},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":2166765000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1180"}],"scale":100,"value":18.303553915629983},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":2328575500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1181"}],"scale":100,"value":16.790608678997096},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":2328575500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1182"}],"scale":100,"value":16.790608678997096},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":2401545000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1183"}],"scale":100,"value":17.591758638709663},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2488103500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1184"}],"scale":100,"value":17.818671932256837},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2532401500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1185"}],"scale":100,"value":17.232417529368863},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2760030000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1186"}],"scale":100,"value":17.616692572182185},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2760030000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1187"}],"scale":100,"value":17.616692572182185},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":3291677000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1188"}],"scale":100,"value":14.418911697593659},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":3291677000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1189"}],"scale":100,"value":14.418911697593659},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":3534614000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1190"}],"scale":100,"value":0.6281591144040056},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":3534614000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1191"}],"scale":100,"value":0.6281591144040056},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":3423134500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1192"}],"scale":100,"value":-0.7387381360562958},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":3543324000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1193"}],"scale":100,"value":-1.892093412851887},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":3598726000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1194"}],"scale":100,"value":-2.2863090993868385},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":3318441500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1195"}],"scale":100,"value":-4.349571930076212},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":3318441500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1196"}],"scale":100,"value":-4.349571930076212},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3073266000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1197"}],"scale":100,"value":-6.008266124702515},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3102810000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1198"}],"scale":100,"value":-7.685227261740164},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":25016000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":3.804321378169262},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":75349000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":11.280617889635614},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":99852000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":14.447476480818588},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":302707000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":11.54829839166862},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":117507000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":16.619122308039348},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":232023000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":33.991860342463355},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":152637000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":20.535046414637435},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":114060000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":14.419904170722763},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":616227000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":21.075277716691865},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":89363000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":10.837580011788027},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":58524000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":6.3988139167970415},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":93220000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":10.404749441087935},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":194793000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":21.522899287332198},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":435900000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":12.313002802133234},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":115444000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":12.63161580385348},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":86806000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":8.920278975800787},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":37466000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":3.787669702585128},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-86367000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-7.852666244182127},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":153349000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":3.8568079958551937},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-17813000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-1.7304708788748124},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-33820000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-3.190755676988344},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-16860000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-1.6422776423282937},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-10927000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-1.0781705733534874},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-79420000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-1.923277640940868},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-27392000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-2.707896713986313},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":6018000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":0.5864828279815937},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-4911000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-0.48635174788539404},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-8322000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-0.8300841155893579},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-34607000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-0.8544961480142277},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":11662000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1.184960291332371},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-28057000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-2.7183459528065557},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":5257000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":1.838234008553008},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":8210000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":2.8835043182320996},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":13443000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":4.823708403005522},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":9088000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":3.244092239594498},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":35998000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":3.1869892787265597},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-13117000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-1.1479485790449773},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":8130000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":2.7915313248957796},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":48246000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":16.469977776488133},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":35438000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":12.130942152268354},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":40320000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":13.940559005352181},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":132134000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":11.336836180683774},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":21046000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":7.0301435023115255},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-1606000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-0.47072064810553815},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":21898000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":6.685044586298372},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":24302000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":7.3743430395572185},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":65640000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":5.058327977547306},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":34454000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":10.752963353661205},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":94482000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":27.823766907262936},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":76255000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":21.820497045483812},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":112939000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":31.91719655221139},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-123657000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-9.546598893382917},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-19567000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-6.349644177194236},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-26600000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-8.941627308939948},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":17180000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":6.4959617653286506},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-38226000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-3.2626006920202566},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-6444000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-2.20468238409508},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-329000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-0.11400177413095625},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":6694000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":2.4711593480628347},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":9310000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":3.305497564370219},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":9231000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":0.8144405937449362},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":138000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":0.048278250648081666},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-3540000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-1.228045222591867},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":1107000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":0.39880538513359376},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-10822000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-3.719386036664585},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":38512000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":9.04632152588556},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":11688000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":2.5039150451274583},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":176169000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":10.477319332568902},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":48207000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.814491108503855},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":116172000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":24.76333801576964},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":121063000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":26.07812473073807},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":123053000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":25.717641600327703},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":408495000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":21.990459738124613},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":110599000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":22.389821244205123},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":72267000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":12.346980442541522},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":82656000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":14.122109363654234},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":89608000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":14.896680132329232},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":355130000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":15.671445516871296},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":102490000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":16.952572824607294},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":318130000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":23.335255137893142},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":90895000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":25.613749337781933},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":35074000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":8.080542788356304},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2008-12-27","value":1241708000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2007-12-30","end":"2008-12-27","value":1295299000}},"quality":[{"metric":"netIncome","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.0415e+8 but the year reports 1.0283e+8 (1.27% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2820e+8 but the year reports 1.2670e+8 (1.17% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2009Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.2041e+9 ≠ liabilities + mezzanine + equity 1.5190e+9 (31.08% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2009","rule":"accounting-identity","severity":"warning","message":"Assets 2.2041e+9 ≠ liabilities + mezzanine + equity 1.5190e+9 (31.08% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2010Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.7334e+9 ≠ liabilities + mezzanine + equity 1.5720e+9 (9.31% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2010","rule":"accounting-identity","severity":"warning","message":"Assets 1.7334e+9 ≠ liabilities + mezzanine + equity 1.5720e+9 (9.31% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"grossProfit","periodKey":"2013Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0421e+8 ≠ revenue − cost 2.2521e+8 (53.73% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0257e+8 ≠ revenue − cost 2.2631e+8 (54.68% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 9.9926e+7 ≠ revenue − cost 2.2184e+8 (54.95% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.8195e+7 ≠ revenue − cost 2.1943e+8 (59.81% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0881e+8 ≠ revenue − cost 2.3278e+8 (53.26% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2563e+8 ≠ revenue − cost 2.7359e+8 (54.08% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1827e+8 ≠ revenue − cost 2.6232e+8 (54.91% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1995e+8 ≠ revenue − cost 2.6255e+8 (54.31% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1966e+8 ≠ revenue − cost 2.5597e+8 (53.25% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3278e+8 ≠ revenue − cost 2.7693e+8 (52.05% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3808e+8 ≠ revenue − cost 2.8324e+8 (51.25% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4057e+8 ≠ revenue − cost 2.8319e+8 (50.36% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4077e+8 ≠ revenue − cost 2.8812e+8 (51.14% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6975e+8 ≠ revenue − cost 3.6587e+8 (53.60% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5627e+8 ≠ revenue − cost 3.5639e+8 (56.15% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7988e+8 ≠ revenue − cost 3.9403e+8 (54.35% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7135e+8 ≠ revenue − cost 3.7852e+8 (54.73% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8533e+8 ≠ revenue − cost 4.0038e+8 (53.71% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7685e+8 ≠ revenue − cost 3.9657e+8 (55.41% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6739e+8 ≠ revenue − cost 3.9246e+8 (57.35% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8147e+8 ≠ revenue − cost 4.2528e+8 (57.33% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2024","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.033e+7 against net income 2.220e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"sharesOutstanding","periodKey":"2012Q4","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1014x (4.888e+10 against 4.820e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"FY2012","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1010x (4.888e+10 against 4.841e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2013Q2","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1004x (4.904e+10 against 4.884e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2013Q3","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 996.1x (4.825e+10 against 4.844e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"identity-conflict","severity":"info","message":"Reported grossProfit disagrees with revenue - costOfRevenue in 21 of 21 period(s), by up to 59.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"costOfRevenue","periodKey":"2018Q1","rule":"identity-conflict","severity":"info","message":"Reported costOfRevenue disagrees with revenue - grossProfit in 21 of 21 period(s), by up to 78.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2016Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 25 of 32 period(s), by up to 5.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}