{"schemaVersion":2,"ticker":"CZR","company":{"ticker":"CZR","name":"Caesars Entertainment, Inc.","exchange":"Nasdaq","cik":1590895,"sic":"7011","sicDescription":"Hotels & Motels","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:37.314Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"currentLiabilities":[null,25147000,91844000,105710000,105896000,223751000,402177000,688000000,2513000000,5297000000,2668000000,2690000000,2272000000,2253000000],"totalLiabilities":[null,194607000,1019937000,1054341000,998075000,2604875000,4882309000,4524000000,31351000000,33490000000,29776000000,28646000000,28214000000,27953000000],"pretaxIncome":[-991000,18897000,-12554000,44708000,37628000,-43389000,135000000,125000000,-1606000000,-1269000000,-565000000,-60000000,-124000000,-448000000],"totalDebt":[null,170500000,775091000,866237000,800426000,2190193000,3261735000,2571000000,14140000000,13792000000,12767000000,12289000000,12142000000,11784000000],"equity":[61003000,75575000,151622000,268460000,295969000,942000000,1029000000,1117000000,5034000000,4541000000,3751000000,4720000000,4376000000,3686000000],"operatingCashFlow":[28366000,23536000,31606000,56004000,95372000,129886000,323280000,312526000,-561000000,1199000000,993000000,1809000000,1075000000,1302000000],"interestExpense":[16069000,15665000,30734000,61558000,50917000,99769000,172000000,286000000,1213000000,2320000000,2303000000,2394000000,2438000000,2329000000],"netIncome":[-991000,18897000,-14425000,114246000,24527000,73380000,95000000,81000000,-1757000000,-1019000000,-899000000,786000000,-278000000,-502000000],"dilutedEps":[-0.04,0.81,-0.48,2.43,0.51,1.08,1.22,1.03,-13.5,-4.83,-4.19,3.64,-1.29,-2.42],"cash":[25303000,29813000,87604000,78278000,61029000,134596000,231000000,206000000,1776000000,1070000000,1038000000,1005000000,866000000,887000000],"currentAssets":[null,39429000,117493000,116179000,101753000,251032000,573196000,605000000,6063000000,5964000000,2102000000,2045000000,1747000000,1803000000],"totalAssets":[null,270182000,1171559000,1325008000,1294044000,3546472000,5911462000,5641000000,36385000000,38031000000,33527000000,33366000000,32590000000,31639000000],"revenue":[296270000,247186000,361823000,724345000,900465000,1480798000,2056000000,2528000000,3628000000,9570000000,10821000000,11528000000,11245000000,11486000000],"operatingExpenses":[44936000,43713000,58738000,97356000,130720000,241037000,381000000,533000000,658000000,1701000000,2165000000,2156000000,2055000000,2059000000],"operatingIncome":[15841000,22582000,17555000,72621000,88700000,94810000,310000000,410000000,-383000000,1460000000,1739000000,2472000000,2304000000,1858000000],"capex":[9181000,7413000,10564000,36762000,43173000,83161000,147000000,171000000,199000000,832000000,963000000,1294000000,1311000000,809000000],"depreciationAndAmortization":[17651000,17031000,28643000,56921000,63449000,105891000,157000000,222000000,583000000,1126000000,1205000000,1261000000,1324000000,1417000000],"dilutedShares":[23311492,23311492,29901405,47008980,47701562,68102814,78000000,79000000,130000000,211000000,214000000,216000000,215000000,208000000],"sharesOutstanding":[null,46447432,46426714,46817829,47105744,76825966,77215066,77569117,208049417,213779848,214671754,215800650,211325086,202629159],"totalCosts":[280429000,224560000,344268000,652726000,801745000,1385988000,1746000000,2118000000,4011000000,8110000000,9082000000,9056000000,8941000000,9628000000],"freeCashFlow":[19185000,16123000,21042000,19242000,52199000,46725000,176280000,141526000,-760000000,367000000,30000000,515000000,-236000000,493000000],"capexOutflow":[-9181000,-7413000,-10564000,-36762000,-43173000,-83161000,-147000000,-171000000,-199000000,-832000000,-963000000,-1294000000,-1311000000,-809000000],"operatingMargin":[5.346812029567624,9.135630658694263,4.851819812449733,10.025747399374607,9.850466148045731,6.402628852821249,15.077821011673151,16.218354430379748,-10.55678059536935,15.256008359456635,16.07060345624249,21.44344205412908,20.48910626945309,16.176214522026815],"netMargin":[-0.3344921861815236,7.644850436513395,-3.986755955259892,15.772318439417681,2.7238149178480007,4.9554361904864805,4.620622568093386,3.2041139240506324,-48.42888643880926,-10.6478578892372,-8.30791978560207,6.8181818181818175,-2.4722098710538014,-4.370538046317256],"currentRatio":[null,1.5679405098023622,1.2792670179870216,1.099035096017406,0.9608767092241445,1.1219257120638566,1.4252331684805446,0.8793604651162791,2.4126541981695184,1.1259203322635454,0.787856071964018,0.7602230483271375,0.7689260563380281,0.800266311584554],"netDebt":[null,140687000,687487000,787959000,739397000,2055597000,3030735000,2365000000,12364000000,12722000000,11729000000,11284000000,11276000000,10897000000],"ebit":[15078000,34562000,18180000,106266000,88545000,56380000,307000000,411000000,-393000000,1051000000,1738000000,2334000000,2314000000,1881000000],"fcfMargin":[6.475512201707902,6.522618594904242,5.815550697440462,2.6564689478080195,5.7968938270782315,3.155393240671584,8.573929961089494,5.598338607594937,-20.948180815876515,3.8349007314524557,0.2772387025228722,4.467383761276891,-2.0987105380168964,4.292181786522723],"ebitda":[32729000,51593000,46823000,163187000,151994000,162271000,464000000,633000000,190000000,2177000000,2943000000,3595000000,3638000000,3298000000],"debtToCapital":[null,69.28781875444479,83.63873173247812,76.34082050097956,73.0052581414545,69.92522491430125,76.01809480193953,69.71258134490239,73.74569729842494,75.23045873561337,77.2914396416031,72.249985301899,73.50768858215281,76.1732385261797],"returnOnAssets":[null,6.994174297325506,-2.0010528936889496,9.152247866770649,1.872967776126629,3.03190816846799,2.0088953887815246,1.402298488408791,-8.361490505877315,-2.7386583530423567,-2.5126470834847257,2.3500216764085926,-0.8429862332464066,-1.5631568294695544],"returnOnEquity":[-1.5603104876167084,27.67209945964943,-12.698231050586056,54.39223770597169,8.69090709371772,11.854901051641843,9.639776763064434,7.548928238583411,-57.128922126483495,-21.284595300261095,-21.683550410033767,18.557431235981582,-6.1125769569041335,-12.45348548747209],"revenueGrowth":[null,-16.567320349681037,46.37681745729936,100.19318838216478,24.314380578315586,64.44814623555608,38.84405570509954,22.957198443579774,43.512658227848114,163.78169790518191,13.072100313479629,6.533592089455698,-2.4548924358084645,2.1431747443308113]}},"quarterly":{"keys":["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":["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":{"currentLiabilities":[null,null,null,25147000,null,null,75376000,91844000,74698000,90287000,69967000,105710000,95853000,105650000,97635000,105896000,85695000,252360000,225075000,223751000,217290000,217692000,261936000,402177000,389344000,383240000,414971000,688000000,771008000,476002000,2470000000,2513000000,2504000000,5452000000,4978000000,5297000000,5145000000,4897000000,2426000000,2668000000,2377000000,2717000000,2561000000,2690000000,2535000000,2611000000,2267000000,2272000000,2138000000,2339000000,2225000000,2253000000,2118000000,2322000000],"totalLiabilities":[null,null,null,194607000,null,null,1005390000,1019937000,1004404000,1017929000,1012138000,1054341000,1011112000,988242000,981977000,998075000,1344343000,2733016000,2731322000,2604875000,2593589000,2603023000,3441023000,4882309000,5051254000,4996483000,4954463000,4524000000,4950963000,4531998000,32850000000,31351000000,31389000000,33654000000,34009000000,33490000000,33227000000,32959000000,29702000000,29776000000,29714000000,28811000000,28487000000,28646000000,28471000000,28589000000,28585000000,28214000000,28119000000,28359000000,27925000000,27953000000,28067000000,28190000000],"pretaxIncome":[null,null,3184000,7078000,-2333000,2909000,-2869000,-10261000,-5148000,5827000,7820000,36209000,5206000,16771000,15520000,132000,1358000,-85311000,42279000,-1715000,22943000,46009000,57684000,8364000,48634000,29354000,55000000,-8000000,-213000000,-134000000,-780000000,-479000000,-496000000,101000000,-317000000,-557000000,-558000000,88000000,61000000,-156000000,-185000000,26000000,139000000,-40000000,-127000000,-92000000,null,null,null,null,null,null,null,null],"totalDebt":[null,null,null,170500000,null,null,792481000,775091000,776090000,773354000,790554000,866237000,831325000,793922000,790651000,800426000,1165366000,2226591000,2225122000,2190193000,2190663000,2191235000,2967881000,3261735000,3057566000,3018784000,2951193000,2571000000,3026800000,2670850000,15270000000,14140000000,14170000000,13905000000,14523000000,13792000000,13811000000,13738000000,12927000000,12767000000,12972000000,12548000000,12295000000,12289000000,12265000000,12262000000,12536000000,12142000000,12156000000,12133000000,11795000000,11784000000,11802000000,11699000000],"equity":[null,null,null,75575000,null,null,163993000,151622000,146151000,151074000,156807000,268460000,274956000,286443000,296897000,295969000,301460000,824924000,853935000,942000000,958631000,996723000,1036151000,1029000000,1063000000,1085000000,1126000000,1117000000,940000000,1616000000,3389000000,5034000000,4630000000,5162000000,4953000000,4541000000,3846000000,3711000000,3892000000,3751000000,3635000000,4667000000,4742000000,4720000000,4588000000,4495000000,4384000000,4376000000,4279000000,4119000000,3975000000,3686000000,3597000000,3552000000],"operatingCashFlow":[null,null,null,-3305000,6344000,465000,13603000,11194000,-8499000,27660000,1367000,36187000,10853000,37803000,23594000,25320000,5183000,-1658000,68588000,58255000,78007000,70497000,114944000,59832000,65440000,62418000,132225000,52443000,30524000,-110987000,-122000000,-358000000,61000000,611000000,302000000,225000000,-246000000,362000000,353000000,524000000,174000000,779000000,348000000,508000000,80000000,454000000,232000000,309000000,218000000,462000000,318000000,304000000,204000000,471000000],"interestExpense":[null,null,3912000,3855000,3889000,3870000,5652000,17323000,17232000,17232000,14482000,12612000,12991000,12795000,12589000,12542000,12670000,27527000,29183000,30389000,31251000,31405000,34085000,75421000,73510000,71798000,72000000,69000000,67000000,68000000,485000000,593000000,579000000,576000000,579000000,586000000,560000000,567000000,580000000,596000000,604000000,597000000,597000000,596000000,607000000,614000000,616000000,null,582000000,587000000,582000000,null,572000000,577000000],"netIncome":[2087000,6548000,3184000,7078000,-2333000,2909000,-4064000,-10834000,-6171000,4779000,5419000,110219000,3379000,10737000,9450000,961000,945000,-46190000,29687000,88938000,20855000,36796000,37704000,-120000,38229000,18936000,37000000,-13219000,-176000000,-100000000,-926000000,-555000000,-423000000,71000000,-233000000,-434000000,-680000000,-123000000,52000000,-148000000,-136000000,920000000,74000000,-72000000,-158000000,-122000000,-9000000,11000000,-115000000,-82000000,-55000000,-250000000,-98000000,-62000000],"dilutedEps":[0.09,0.28,0.14,0.3,-0.1,0.12,-0.16,-0.23377404522070164,-0.13,0.1,0.12,2.33,0.07,0.22,0.2,0.02,0.02,-0.68,0.38,1.14,0.27,0.47,0.48,0,0.49,0.24,0.47,-0.17,-2.25,-1.25,-6.09,-2.6575,-2.03,0.34,-1.1,-2.05,-3.18,-0.57,0.24,-0.6900000000000005,-0.63,4.26,0.34,-0.33,-0.73,-0.56,-0.04,0.057028301886792455,-0.54,-0.39,-0.27,-1.232,-0.48,-0.3],"cash":[null,null,36165000,29813000,34604000,31611000,91129000,87604000,71913000,88627000,48751000,78278000,44099000,37105000,44609000,61029000,44574000,103624000,134903000,134596000,183138000,202016000,164086000,231000000,216883000,183139000,209000000,206000000,672000000,950000000,1051000000,1776000000,1810000000,1128000000,1072000000,1070000000,814000000,997000000,944000000,1038000000,965000000,1122000000,841000000,1005000000,726000000,830000000,802000000,866000000,884000000,982000000,836000000,887000000,867000000,965000000],"currentAssets":[null,null,null,39429000,null,null,119436000,117493000,101971000,122619000,132338000,116179000,85962000,80937000,91938000,101753000,80686000,362569000,400974000,251032000,475309000,505403000,426208000,573196000,382990000,702638000,963539000,605000000,1242406000,1534737000,6298000000,6063000000,6562000000,6316000000,5925000000,5964000000,5120000000,4900000000,1936000000,2102000000,2011000000,2127000000,1860000000,2045000000,1737000000,1823000000,1900000000,1747000000,1786000000,1928000000,1732000000,1803000000,1800000000,1977000000],"totalAssets":[null,null,null,270182000,null,null,1169383000,1171559000,1150452000,1169003000,1168945000,1325008000,1286068000,1274685000,1278874000,1294044000,1645803000,3557940000,3585257000,3546472000,3552220000,3599746000,4477174000,5911462000,5640553000,6082002000,6081241000,5641000000,5891172000,6148447000,36239000000,36385000000,36019000000,38816000000,38962000000,38031000000,37073000000,36670000000,33594000000,33527000000,33349000000,33478000000,33229000000,33366000000,33059000000,33084000000,32969000000,32590000000,32398000000,32478000000,31900000000,31639000000,31664000000,31742000000],"revenue":[72607000,76864000,74950000,65832000,57030000,61749000,78949000,164095000,168451000,183578000,184481000,187835000,215583000,233493000,243049000,208340000,202393000,375626000,472878000,429901000,440192000,456802000,487253000,671760000,635823000,637121000,663000000,592124000,473000000,127000000,1443000000,1585000000,1792000000,2502000000,2685000000,2591000000,2292000000,2821000000,2887000000,2821000000,2830000000,2879000000,2994000000,2825000000,2742000000,2830000000,2874000000,2799000000,2794000000,2907000000,2869000000,2916000000,2870000000,2993000000],"operatingExpenses":[null,null,11060000,10839000,10812000,10818000,14387000,22722000,23544000,23053000,23285000,27474000,31655000,32380000,34094000,32591000,31800000,60887000,75650000,72698000,74202000,73745000,75599000,157454000,119888000,117431000,130000000,122000000,98000000,67000000,338000000,420000000,420000000,527000000,546000000,208000000,521000000,582000000,580000000,482000000,545000000,535000000,564000000,512000000,536000000,498000000,511000000,510000000,516000000,510000000,516000000,517000000,538000000,554000000],"operatingIncome":[6025000,10500000,7092000,1035000,1552000,6775000,2778000,6450000,12072000,23032000,24121000,13396000,18281000,29585000,27739000,13095000,14028000,-30467000,81493000,29756000,54194000,77414000,91769000,86726000,123604000,102550000,125000000,58912000,-123000000,-79000000,-131000000,-50000000,216000000,590000000,532000000,122000000,-10000000,602000000,659000000,488000000,603000000,609000000,724000000,536000000,485000000,506000000,644000000,669000000,488000000,526000000,513000000,331000000,500000000,513000000],"capex":[null,null,null,1996000,502000,1412000,2651000,5999000,7495000,10368000,6551000,12348000,10624000,9721000,12604000,10224000,6206000,23618000,23106000,30231000,21271000,33910000,33901000,57918000,38360000,58754000,37886000,36000000,23000000,18000000,54000000,69000000,65000000,112000000,136000000,207000000,210000000,261000000,257000000,235000000,272000000,301000000,337000000,369000000,264000000,329000000,439000000,279000000,223000000,230000000,195000000,160000000,168000000,167000000],"depreciationAndAmortization":[null,null,4297000,4031000,4188000,4086000,5512000,14857000,14469000,14031000,13954000,14467000,16204000,15583000,15810000,15852000,15604000,24909000,29122000,36256000,31534000,31910000,35760000,57796000,57757000,56533000,53000000,55000000,50000000,49000000,225000000,259000000,265000000,301000000,276000000,284000000,300000000,306000000,304000000,295000000,300000000,323000000,320000000,318000000,327000000,326000000,326000000,345000000,357000000,364000000,352000000,344000000,347000000,355000000],"dilutedShares":[23311492,23311492,23311492,23311492,23311492,23311492,26075022,46877247,46494638,46657618,46763589,47227127,47534761,47721075,47834644,47849554,48081281,67453095,77959689,77998742,78080049,78258629,78283588,77503732,78589110,78725289,79000000,77735826,78000000,80000000,152000000,208000000,208000000,211000000,214000000,211000000,214000000,215000000,215000000,214000000,215000000,216000000,216000000,216000000,216000000,216000000,215000000,212000000,212000000,209000000,207000000,205000000,204000000,204000000],"sharesOutstanding":[null,null,null,46447432,null,null,46447432,46426714,46426714,46444694,46444694,46817829,46942735,47075635,47105744,47105744,47163284,76625525,76804618,76825966,77241115,77326124,77391244,77215066,77439165,77543101,77545678,77569117,77802894,98565678,null,208049417,null,null,null,213779848,null,null,null,214671754,null,null,null,215800650,null,null,null,211325086,null,null,null,202629159,null,null],"totalCosts":[66582000,66364000,67858000,64797000,55478000,56054000,76171000,156755000,155777000,161402000,162523000,173024000,196855000,203016000,215310000,195245000,186561000,406093000,389273000,400145000,382659000,376439000,396220000,573696000,512219000,525691000,538000000,533212000,596000000,206000000,1574000000,1635000000,1576000000,1912000000,2153000000,2469000000,2302000000,2219000000,2228000000,2333000000,2227000000,2270000000,2270000000,2289000000,2257000000,2324000000,2230000000,2130000000,2306000000,2381000000,2356000000,2585000000,2370000000,2480000000],"freeCashFlow":[null,null,null,-5301000,5842000,-947000,10952000,5195000,-15994000,17292000,-5184000,23839000,229000,28082000,10990000,15096000,-1023000,-25276000,45482000,28024000,56736000,36587000,81043000,1914000,27080000,3664000,94339000,16443000,7524000,-128987000,-176000000,-427000000,-4000000,499000000,166000000,18000000,-456000000,101000000,96000000,289000000,-98000000,478000000,11000000,139000000,-184000000,125000000,-207000000,30000000,-5000000,232000000,123000000,144000000,36000000,304000000],"capexOutflow":[null,null,null,-1996000,-502000,-1412000,-2651000,-5999000,-7495000,-10368000,-6551000,-12348000,-10624000,-9721000,-12604000,-10224000,-6206000,-23618000,-23106000,-30231000,-21271000,-33910000,-33901000,-57918000,-38360000,-58754000,-37886000,-36000000,-23000000,-18000000,-54000000,-69000000,-65000000,-112000000,-136000000,-207000000,-210000000,-261000000,-257000000,-235000000,-272000000,-301000000,-337000000,-369000000,-264000000,-329000000,-439000000,-279000000,-223000000,-230000000,-195000000,-160000000,-168000000,-167000000],"operatingMargin":[8.298097979533654,13.660491257285596,9.462308205470315,1.572183740430186,2.721374715062248,10.971837600608916,3.518727279636221,3.930649928395137,7.166475711037632,12.54616566255216,13.075059220190695,7.131791199723161,8.479796644447845,12.67061539318095,11.412924965747647,6.285398867236249,6.931069750436032,-8.110993381714792,17.233409039963796,6.921593576195449,12.311445914510031,16.946948568526405,18.833952792491786,12.910265571037275,19.44000138403298,16.095843646654245,18.85369532428356,9.949267383183253,-26.004228329809724,-62.20472440944882,-9.07830907830908,-3.1545741324921135,12.053571428571429,23.58113509192646,19.813780260707638,4.708606715553841,-0.4363001745200698,21.339950372208435,22.82646345687565,17.29883020205601,21.30742049469965,21.15317818687044,24.181696726786907,18.973451327433626,17.687819110138587,17.879858657243815,22.407794015309673,23.90139335476956,17.465998568360774,18.09425524595803,17.880794701986755,11.35116598079561,17.421602787456447,17.139993317741396],"netMargin":[2.8743785034500804,8.518942547876769,4.248165443629086,10.751610159193097,-4.0908293880413815,4.711007465707947,-5.147626949043054,-6.602273073524483,-3.663379855269485,2.6032531131181296,2.937429870826806,58.67862751883302,1.567377761697351,4.598424792177925,3.8881048677427184,0.4612652395123356,0.46691338139164895,-12.296805865408677,6.277940610474583,20.68801886946064,4.737705364931666,8.055131107131755,7.738074470552259,-0.01786352268667381,6.012522352918973,2.9721198955928307,5.580693815987934,-2.232471576899433,-37.2093023255814,-78.74015748031496,-64.17186417186417,-35.01577287066246,-23.604910714285715,2.8377298161470823,-8.67783985102421,-16.750289463527597,-29.668411867364746,-4.360155973059198,1.8011776931070316,-5.246366536689118,-4.80565371024735,31.955540118096557,2.4716098864395457,-2.5486725663716814,-5.762217359591539,-4.31095406360424,-0.31315240083507306,0.3929974991068239,-4.1159627773800995,-2.82077743378053,-1.9170442662948761,-8.573388203017833,-3.414634146341464,-2.071500167056465],"currentRatio":[null,null,null,1.5679405098023622,null,null,1.5845361918913181,1.2792670179870216,1.3651101769793033,1.358102495375857,1.8914345334228995,1.099035096017406,0.896810741447842,0.7660861334595362,0.9416500230450146,0.9608767092241445,0.9415485150825602,1.4367134252654938,1.781512829056981,1.1219257120638566,2.187440747388283,2.321642504088345,1.6271455622747542,1.4252331684805446,0.9836802416372155,1.8334150923703163,2.3219429791479405,0.8793604651162791,1.6114048103262224,3.224223847798959,2.5497975708502025,2.4126541981695184,2.6206070287539935,1.1584739545121057,1.1902370429891522,1.1259203322635454,0.9951409135082604,1.0006126199714112,0.7980214344600165,0.787856071964018,0.8460244005048381,0.7828487302171513,0.7262787973447872,0.7602230483271375,0.685207100591716,0.6981999234009958,0.8381120423467138,0.7689260563380281,0.8353601496725912,0.8242838820008551,0.7784269662921348,0.800266311584554,0.8498583569405099,0.851421188630491],"netDebt":[null,null,null,140687000,null,null,701352000,687487000,704177000,684727000,741803000,787959000,787226000,756817000,746042000,739397000,1120792000,2122967000,2090219000,2055597000,2007525000,1989219000,2803795000,3030735000,2840683000,2835645000,2742193000,2365000000,2354800000,1720850000,14219000000,12364000000,12360000000,12777000000,13451000000,12722000000,12997000000,12741000000,11983000000,11729000000,12007000000,11426000000,11454000000,11284000000,11539000000,11432000000,11734000000,11276000000,11272000000,11151000000,10959000000,10897000000,10935000000,10734000000],"ebit":[null,null,7096000,10933000,1556000,6779000,2783000,7062000,12084000,23059000,22302000,48821000,18197000,29566000,28109000,12674000,14028000,-57784000,71462000,28674000,54194000,77414000,91769000,83785000,122144000,101152000,127000000,61000000,-146000000,-66000000,-295000000,114000000,83000000,677000000,262000000,29000000,2000000,655000000,641000000,440000000,419000000,623000000,736000000,556000000,480000000,522000000,null,null,null,null,null,null,null,null],"fcfMargin":[null,null,null,-8.052314983594606,10.243731369454673,-1.5336280749485822,13.872246640236103,3.1658490508546877,-9.494749214905225,9.419429343385373,-2.8100454789382106,12.691457928501078,0.10622358905850646,12.026913012381527,4.521721957300792,7.245848132859749,-0.5054522636652453,-6.729033666466113,9.618125605335837,6.5187101216326555,12.888921198022683,8.009378242652177,16.632632328584947,0.28492318685244733,4.259046936018358,0.5750869928945993,14.229110105580695,2.776952124892759,1.5906976744186045,-101.56456692913385,-12.196812196812196,-26.940063091482653,-0.2232142857142857,19.944044764188646,6.182495344506518,0.6947124662292551,-19.895287958115183,3.5802906770648706,3.325251125736058,10.244594115561858,-3.4628975265017665,16.60298714831539,0.36740146960587844,4.920353982300885,-6.710430342815463,4.41696113074205,-7.20250521920668,1.0718113612004287,-0.17895490336435219,7.980736154110766,4.287208086441269,4.938271604938271,1.254355400696864,10.157033077180087],"ebitda":[null,null,11393000,14964000,5744000,10865000,8295000,21919000,26553000,37090000,36256000,63288000,34401000,45149000,43919000,28526000,29632000,-32875000,100584000,64930000,85728000,109324000,127529000,141581000,179901000,157685000,180000000,116000000,-96000000,-17000000,-70000000,373000000,348000000,978000000,538000000,313000000,302000000,961000000,945000000,735000000,719000000,946000000,1056000000,874000000,807000000,848000000,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,null,69.28781875444479,null,null,82.85442155249385,83.63873173247812,84.15262388030894,83.65756987023327,83.44802034282603,76.34082050097956,75.14591681498642,73.48646059433618,72.70033138767208,73.0052581414545,79.44814177005316,72.96673947203274,72.26634648205604,69.92522491430125,69.56044751617347,68.73475121064958,74.1223097118105,76.01809480193953,74.20257314165093,73.5609866406224,72.38296053191497,69.71258134490239,76.30331753554502,62.30332295275085,81.83718312878504,73.74569729842494,75.37234042553192,72.92704672995227,74.5686999383857,75.23045873561337,78.21827037435578,78.73230557625078,76.85950413223141,77.2914396416031,78.11163967001866,72.88992158001743,72.16646123143747,72.249985301899,72.77636029193614,73.17538938950887,74.08983451536642,73.50768858215281,73.96410100395498,74.65542702436623,74.79391249207356,76.1732385261797,76.64134034677576,76.70972395252771],"returnOnAssets":[null,null,null,6.994174297325506,null,null,0.306999503156793,-1.9867646130615695,-1.5785100117171338,-1.3934951407310332,-0.5822108788843995,9.152247866770649,10.161706039761627,10.619522623182664,10.930955270794124,1.872967776126629,1.5070922288190716,-1.4416181681798195,-0.6001894274640218,3.03190816846799,3.5894416011625956,4.925502459873205,4.571648427130725,2.013864761585353,2.449946278451562,1.9572705259422163,1.7814226851284025,1.401363622749852,-2.311588248939339,-4.124443836853414,-5.7429682406581755,-8.361490505877315,-9.563310787653174,-8.15310816565808,-3.0318745761359556,-2.7386583530423567,-3.4914901767635307,-3.8947619426118747,-3.2664424720216108,-2.5126470834847257,-1.0082076623782341,1.9615669726863203,2.125016835520704,2.3500216764085926,2.3009275990844476,-0.8353114389591659,-1.0906673917641017,-0.8429862332464066,-0.71802862948195,-0.5948567767914341,-0.743035964790578,-1.5631568294695544,-1.5141581592831945,-1.4481469947056993],"returnOnEquity":[null,null,null,27.67209945964943,null,null,2.189117828199984,-12.607560839271645,-12.425505128257761,-10.782795186464911,-4.243765586034913,54.39223770597169,58.79550803002562,59.313809520544346,58.974573730890626,8.69090709371772,7.665644256925554,-6.268676323842619,-2.53677339524796,11.854901051641843,14.806867123088729,19.353475179329475,19.50101741402243,9.663622526636226,11.140410886061797,9.10294020866369,8.699207409658252,7.543895619757689,-13.308337493759362,-18.675971862273233,-53.83029900332226,-57.128922126483495,-71.95691202872531,-54.08675125405724,-27.331575161831694,-21.284595300261095,-30.10854176498348,-33.13422743153387,-26.794799321650647,-21.683550410033767,-9.490709798155326,16.423967534017667,16.44660643965717,18.557431235981582,18.58202602456524,-6.068543986029251,-7.911461757615604,-6.1125769569041335,-5.300552610804106,-4.527513350359879,-5.766239980858955,-12.45348548747209,-12.315896394108684,-12.123582323034807],"revenueGrowth":[null,null,null,null,-21.453854311567756,-19.664602414654453,5.335557038025351,149.2632762182525,195.37261090654044,197.29712222060277,133.6711041305146,14.467229348852806,27.97964986850776,27.190077242371082,31.7474428260905,10.916495860728826,-6.118293186382973,60.87248868274424,94.56076758184564,106.34587693193818,117.4936880228071,21.610857608365762,3.039896125427699,56.259231776618336,44.44219794998545,39.474214210971056,36.068941597075856,-11.85482910563297,-25.608227446946717,-80.06658075938479,117.64705882352939,167.6804182907634,278.8583509513742,1870.0787401574803,86.07068607068607,63.470031545741335,27.901785714285722,12.749800159872105,7.523277467411549,8.87688151292938,23.472949389179764,2.0560085076214207,3.706269483893321,0.14179369018079147,-3.109540636042407,-1.7019798541160092,-4.008016032064132,-0.9203539823008811,1.8964259664478567,2.720848056537095,-0.17397355601947995,4.180064308681675,2.7201145311381625,2.958376332989343]}},"filings":[{"accn":"0001590895-25-000110","filed":"2025-04-29","form":"10-Q"},{"accn":"0001590895-25-000126","filed":"2025-07-29","form":"10-Q"},{"accn":"0001590895-25-000130","filed":"2025-10-28","form":"10-Q"},{"accn":"0001590895-26-000028","filed":"2026-07-28","form":"10-Q"},{"accn":"0001590895-26-000016","filed":"2026-04-28","form":"10-Q"},{"accn":"0001047469-15-002278","filed":"2015-03-16","form":"10-K"},{"accn":"0001047469-14-009224","filed":"2014-11-14","form":"10-Q"},{"accn":"0001558370-16-004151","filed":"2016-03-15","form":"10-K"},{"accn":"0001047469-15-004635","filed":"2015-05-11","form":"10-Q"},{"accn":"0001047469-15-006745","filed":"2015-08-10","form":"10-Q"},{"accn":"0001047469-15-008477","filed":"2015-11-09","form":"10-Q"},{"accn":"0001564590-17-004044","filed":"2017-03-13","form":"10-K"},{"accn":"0001558370-16-005795","filed":"2016-05-10","form":"10-Q"},{"accn":"0001558370-16-007766","filed":"2016-08-09","form":"10-Q"},{"accn":"0001558370-16-009797","filed":"2016-11-09","form":"10-Q"},{"accn":"0000950123-18-009305","filed":"2018-09-06","form":"8-K"},{"accn":"0001564590-17-010037","filed":"2017-05-10","form":"10-Q"},{"accn":"0001564590-17-017491","filed":"2017-08-14","form":"10-Q"},{"accn":"0001564590-17-022182","filed":"2017-11-07","form":"10-Q"},{"accn":"0001564590-19-005640","filed":"2019-03-01","form":"10-K"},{"accn":"0001564590-18-011700","filed":"2018-05-08","form":"10-Q"},{"accn":"0001564590-18-019805","filed":"2018-08-07","form":"10-Q"},{"accn":"0001564590-18-028699","filed":"2018-11-09","form":"10-Q"},{"accn":"0001564590-20-007599","filed":"2020-02-28","form":"10-K"},{"accn":"0001564590-19-016607","filed":"2019-05-07","form":"10-Q"},{"accn":"0001564590-19-031266","filed":"2019-08-09","form":"10-Q"},{"accn":"0001564590-19-041280","filed":"2019-11-07","form":"10-Q"},{"accn":"0001590895-21-000085","filed":"2021-03-01","form":"10-K"},{"accn":"0001564590-20-024352","filed":"2020-05-11","form":"10-Q"},{"accn":"0001590895-20-000007","filed":"2020-08-06","form":"10-Q"},{"accn":"0001590895-20-000039","filed":"2020-11-09","form":"10-Q"},{"accn":"0001590895-22-000061","filed":"2022-02-24","form":"10-K"},{"accn":"0001590895-21-000101","filed":"2021-05-05","form":"10-Q"},{"accn":"0001590895-21-000118","filed":"2021-08-04","form":"10-Q"},{"accn":"0001590895-21-000135","filed":"2021-11-05","form":"10-Q"},{"accn":"0001590895-23-000070","filed":"2023-02-22","form":"10-K"},{"accn":"0001590895-22-000100","filed":"2022-05-04","form":"10-Q"},{"accn":"0001590895-22-000126","filed":"2022-08-04","form":"10-Q"},{"accn":"0001590895-22-000148","filed":"2022-11-02","form":"10-Q"},{"accn":"0001590895-24-000051","filed":"2024-02-20","form":"10-K"},{"accn":"0001590895-23-000077","filed":"2023-05-03","form":"10-Q"},{"accn":"0001590895-23-000091","filed":"2023-08-01","form":"10-Q"},{"accn":"0001590895-23-000122","filed":"2023-10-31","form":"10-Q"},{"accn":"0001590895-25-000068","filed":"2025-02-25","form":"10-K"},{"accn":"0001590895-24-000088","filed":"2024-04-30","form":"10-Q"},{"accn":"0001590895-24-000124","filed":"2024-07-30","form":"10-Q"},{"accn":"0001590895-24-000138","filed":"2024-10-29","form":"10-Q"},{"accn":"0001590895-26-000011","filed":"2026-02-17","form":"10-K"},{"accn":"0001564590-18-003554","filed":"2018-02-27","form":"10-K"}],"provenance":{"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2025-03-31","value":2138000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":2339000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":2225000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":2253000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":2253000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":2118000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":2322000000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2013-12-31","value":194607000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2013-12-31","value":194607000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2014-09-30","value":1005390000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2014-12-31","value":1019937000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2014-12-31","value":1019937000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2015-03-31","value":1004404000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2015-06-30","value":1017929000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2015-09-30","value":1012138000},"#0":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-12554000},"#1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-2293000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":-10261000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-12554000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-5148000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5827000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2015-12-31","value":1054341000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7820000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2015-12-31","value":1054341000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2016-03-31","value":1011112000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2016-06-30","value":988242000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2016-09-30","value":981977000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2016-12-31","value":998075000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2016-12-31","value":998075000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2017-03-31","value":1344343000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2017-06-30","value":2733016000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2017-09-30","value":2731322000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2017-12-31","value":2604875000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2017-12-31","value":2604875000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2018-03-31","value":2593589000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2018-06-30","value":2603023000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2018-09-30","value":3441023000},"#2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44708000},"#3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8499000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":36209000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44708000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5206000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16771000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15520000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2018-12-31","value":4882309000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2018-12-31","value":4882309000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-03-31","value":5051254000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2019-06-30","value":4996483000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2019-09-30","value":4954463000},"#4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37628000},"#5":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":37496000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":132000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2019-12-31","value":4524000000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37628000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1358000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2019-12-31","value":4524000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-85311000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":42279000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-03-31","value":4950963000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2020-06-30","value":4531998000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2020-09-30","value":32850000000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-12-31","value":31351000000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-12-31","value":31351000000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2021-03-31","value":31389000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2021-06-30","value":33654000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2021-09-30","value":34009000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2021-12-31","value":33490000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2021-12-31","value":33490000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2022-03-31","value":33227000000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2022-06-30","value":32959000000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2022-09-30","value":29702000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2022-12-31","value":29776000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2022-12-31","value":29776000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-03-31","value":29714000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2023-06-30","value":28811000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2023-09-30","value":28487000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2023-12-31","value":28646000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2023-12-31","value":28646000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2024-03-31","value":28471000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2024-06-30","value":28589000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2024-09-30","value":28585000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2024-12-31","value":28214000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2024-12-31","value":28214000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2025-03-31","value":28119000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-06-30","value":28359000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2025-09-30","value":27925000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":27953000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":27953000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2026-03-31","value":28067000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-06-30","value":28190000000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2017-12-31","value":2189578000},"#7":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2017-12-31","value":615000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":2190193000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":2190193000},"#8":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2013-12-31","value":168000000},"#9":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2013-12-31","value":2500000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9"}],"rule":"component-sum","value":170500000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9"}],"rule":"component-sum","value":170500000},"#10":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2014-09-30","value":792481000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":792481000},"#11":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2014-12-31","value":775059000},"#12":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":32000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12"}],"rule":"component-sum","value":775091000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12"}],"rule":"component-sum","value":775091000},"#13":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2015-03-31","value":776090000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":776090000},"#14":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2015-06-30","value":773354000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":773354000},"#15":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2015-09-30","value":786298000},"#16":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2015-09-30","value":4256000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"}],"rule":"component-sum","value":790554000},"#17":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2015-12-31","value":861713000},"#18":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2015-12-31","value":4524000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"}],"rule":"component-sum","value":866237000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"}],"rule":"component-sum","value":866237000},"#19":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2016-03-31","value":826798000},"#20":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2016-03-31","value":4527000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":831325000},"#21":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2016-06-30","value":789389000},"#22":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2016-06-30","value":4533000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":793922000},"#23":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-43389000},"#24":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-41674000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":-1715000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-43389000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":22943000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":46009000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":57684000},"#25":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2016-09-30","value":786112000},"#26":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2016-09-30","value":4539000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26"}],"rule":"component-sum","value":790651000},"#27":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":135000000},"#28":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":126636000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":8364000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":135000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48634000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":29354000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":55000000},"#29":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2016-12-31","value":795881000},"#30":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2016-12-31","value":4545000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":800426000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":800426000},"#31":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2017-03-31","value":1160814000},"#32":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2017-03-31","value":4552000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32"}],"rule":"component-sum","value":1165366000},"#33":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2017-06-30","value":2211023000},"#34":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2017-06-30","value":15568000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34"}],"rule":"component-sum","value":2226591000},"#35":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":125000000},"#36":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":133000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":-8000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":125000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-213000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-134000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-780000000},"#37":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2017-09-30","value":2224054000},"#38":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2017-09-30","value":1068000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38"}],"rule":"component-sum","value":2225122000},"#39":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2018-03-31","value":2190110000},"#40":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2018-03-31","value":553000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40"}],"rule":"component-sum","value":2190663000},"#41":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2018-06-30","value":2190749000},"#42":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2018-06-30","value":486000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42"}],"rule":"component-sum","value":2191235000},"#43":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1606000000},"#44":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-1127000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":-479000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1606000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-496000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":101000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-317000000},"#45":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2018-09-30","value":2967434000},"#46":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2018-09-30","value":447000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46"}],"rule":"component-sum","value":2967881000},"#47":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2018-12-31","value":3261273000},"#48":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":462000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"}],"rule":"component-sum","value":3261735000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"}],"rule":"component-sum","value":3261735000},"#49":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2019-03-31","value":3057151000},"#50":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2019-03-31","value":415000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50"}],"rule":"component-sum","value":3057566000},"#51":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2019-06-30","value":3018455000},"#52":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2019-06-30","value":329000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52"}],"rule":"component-sum","value":3018784000},"#53":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2019-09-30","value":2950955000},"#54":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2019-09-30","value":238000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"}],"rule":"component-sum","value":2951193000},"#55":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1269000000},"#56":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-712000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":-557000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1269000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-558000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":88000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":61000000},"#57":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2019-12-31","value":2325000000},"#58":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2019-12-31","value":246000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":2571000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":2571000000},"#59":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2020-03-31","value":2780691000},"#60":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2020-03-31","value":246109000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"}],"rule":"component-sum","value":3026800000},"#61":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2020-06-30","value":2670739000},"#62":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2020-06-30","value":111000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"}],"rule":"component-sum","value":2670850000},"#63":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2020-09-30","value":15203000000},"#64":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2020-09-30","value":67000000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64"}],"rule":"component-sum","value":15270000000},"#65":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2020-12-31","value":14073000000},"#66":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2020-12-31","value":67000000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66"}],"rule":"component-sum","value":14140000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66"}],"rule":"component-sum","value":14140000000},"#67":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2021-03-31","value":14103000000},"#68":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2021-03-31","value":67000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68"}],"rule":"component-sum","value":14170000000},"#69":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2021-06-30","value":13838000000},"#70":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2021-06-30","value":67000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70"}],"rule":"component-sum","value":13905000000},"#71":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2021-09-30","value":14453000000},"#72":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2021-09-30","value":70000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72"}],"rule":"component-sum","value":14523000000},"#73":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2021-12-31","value":13722000000},"#74":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2021-12-31","value":70000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":13792000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":13792000000},"#75":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2022-03-31","value":13741000000},"#76":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2022-03-31","value":70000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":13811000000},"#77":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2022-06-30","value":13668000000},"#78":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2022-06-30","value":70000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78"}],"rule":"component-sum","value":13738000000},"#79":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2022-09-30","value":12857000000},"#80":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2022-09-30","value":70000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"component-sum","value":12927000000},"#81":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2022-12-31","value":12659000000},"#82":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2022-12-31","value":108000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":12767000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":12767000000},"#83":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2023-03-31","value":12904000000},"#84":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":68000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":12972000000},"#85":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2023-06-30","value":12480000000},"#86":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":68000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":12548000000},"#87":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2023-09-30","value":12230000000},"#88":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":65000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":12295000000},"#89":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2023-12-31","value":12224000000},"#90":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2023-12-31","value":65000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":12289000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":12289000000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2024-03-31","value":12171000000},"#92":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2024-03-31","value":94000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":12265000000},"#93":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2024-06-30","value":12162000000},"#94":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2024-06-30","value":100000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":12262000000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2024-09-30","value":12434000000},"#96":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2024-09-30","value":102000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":12536000000},"#97":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2024-12-31","value":12033000000},"#98":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2024-12-31","value":109000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":12142000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":12142000000},"#99":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2025-03-31","value":12046000000},"#100":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2025-03-31","value":110000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":12156000000},"#101":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2025-06-30","value":12023000000},"#102":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":110000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":12133000000},"#103":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-09-30","value":11681000000},"#104":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":114000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":11795000000},"#105":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-12-31","value":11670000000},"#106":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":114000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":11784000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":11784000000},"#107":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2026-03-31","value":11688000000},"#108":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":114000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":11802000000},"#109":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2026-06-30","value":11585000000},"#110":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":114000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":11699000000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2013-12-31","value":75575000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2013-12-31","value":75575000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2014-12-31","value":151622000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2014-12-31","value":151622000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2015-06-30","value":151074000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2015-09-30","value":156807000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2015-12-31","value":268460000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2015-12-31","value":268460000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2016-03-31","value":274956000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2016-06-30","value":286443000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2016-09-30","value":296897000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2016-12-31","value":295969000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2016-12-31","value":295969000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2017-03-31","value":301460000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2017-06-30","value":824924000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2017-09-30","value":853935000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-12-31","value":942000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-12-31","value":942000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2018-03-31","value":958631000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2018-06-30","value":996723000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2018-09-30","value":1036151000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2018-12-31","value":1029000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2018-12-31","value":1029000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-03-31","value":1063000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-06-30","value":1085000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2019-09-30","value":1126000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-12-31","value":1117000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-12-31","value":1117000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2020-03-31","value":940000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2020-06-30","value":1616000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2020-09-30","value":3389000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2020-12-31","value":5034000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2020-12-31","value":5034000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2021-03-31","value":4630000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2021-06-30","value":5162000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2021-09-30","value":4953000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2021-12-31","value":4541000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2021-12-31","value":4541000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-03-31","value":3846000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-06-30","value":3711000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-09-30","value":3892000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2022-12-31","value":3751000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2022-12-31","value":3751000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2023-03-31","value":3635000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2023-06-30","value":4667000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2023-09-30","value":4742000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-12-31","value":4720000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-12-31","value":4720000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-03-31","value":4588000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-06-30","value":4495000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-09-30","value":4384000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2024-12-31","value":4376000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2024-12-31","value":4376000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-03-31","value":4279000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-06-30","value":4119000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-09-30","value":3975000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":3686000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":3686000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-03-31","value":3597000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-06-30","value":3552000000},"#111":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2015-03-31","value":146048000},"#112":{"kind":"filed","concept":"MinorityInterest","filing":8,"unit":"USD","end":"2015-03-31","value":103000},"equity@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":146151000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2012-12-31","value":61003000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2014-09-30","value":163993000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":56004000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":95372000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-565000000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-409000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-156000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-565000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-185000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":26000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":139000000},"#115":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-60000000},"#116":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-20000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":-40000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-60000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-127000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-92000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-124000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-448000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":597000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":597000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":607000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":614000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":616000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":582000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":587000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":582000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":572000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":577000000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":16069000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3912000},"#117":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15665000},"#118":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11810000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":3855000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":15665000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3889000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3870000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":5652000},"#119":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":30734000},"#120":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13411000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":17323000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":30734000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17232000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":17232000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14482000},"#121":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61558000},"#122":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":48946000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":12612000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61558000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":12991000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12795000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":12589000},"#123":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":50917000},"#124":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":38375000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":12542000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":50917000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12670000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":27527000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29183000},"#125":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":99769000},"#126":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":69380000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":30389000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":99769000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31251000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31405000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34085000},"#127":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":172000000},"#128":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96579000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":75421000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":172000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":73510000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":71798000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":72000000},"#129":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":286000000},"#130":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":217000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":286000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":67000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":68000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":485000000},"#131":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1213000000},"#132":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":620000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":593000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1213000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":579000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":576000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":579000000},"#133":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2320000000},"#134":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1734000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":586000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2320000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":560000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":567000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":580000000},"#135":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2303000000},"#136":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1707000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":596000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2303000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":604000000},"#137":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2394000000},"#138":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1798000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":596000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2394000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2438000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2329000000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3184000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18897000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11819000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":7078000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18897000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-991000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2333000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2909000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-4064000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-10834000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-14425000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6171000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4779000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5419000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":110219000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":114246000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3379000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":10737000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9450000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":961000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24527000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":945000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-46190000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29687000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":88938000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":73380000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20855000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":36796000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":37704000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-10-02","end":"2018-12-31","value":-120000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":95000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38229000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":18936000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":37000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-13219000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":81000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-176000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-100000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-926000000},"#141":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1757000000},"#142":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-1202000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":-555000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1757000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-423000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":71000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-233000000},"#143":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1019000000},"#144":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-585000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":-434000000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1019000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-680000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-123000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":52000000},"#145":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-899000000},"#146":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-751000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":-148000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-899000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-136000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":920000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":74000000},"#147":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":786000000},"#148":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":858000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":-72000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":786000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-158000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-122000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-9000000},"#149":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-278000000},"#150":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-289000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-278000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-115000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-82000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-55000000},"#151":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-502000000},"#152":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-252000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":-250000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-502000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-98000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-62000000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2087000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6548000},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.14},"#153":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.81},"#154":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":23311492},"#155":{"kind":"computed","op":"product","terms":[{"ref":"#153"},{"ref":"#154"}],"value":18882308.52},"#156":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":0.51},"#157":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":23311492},"#158":{"kind":"computed","op":"product","terms":[{"ref":"#156"},{"ref":"#157"}],"value":11888860.92},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#158","weight":-1}],"value":6993447.6},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#154","weight":4},{"ref":"#157","weight":-3}],"rule":"unaverage-quarter","value":23311492},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"per-share-quarter","value":0.3},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.81},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.12},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.16},"#161":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.48},"#162":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":29901405},"#163":{"kind":"computed","op":"product","terms":[{"ref":"#161"},{"ref":"#162"}],"value":-14352674.4},"#164":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":-0.14},"#165":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":24242791},"#166":{"kind":"computed","op":"product","terms":[{"ref":"#164"},{"ref":"#165"}],"value":-3393990.74},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#166","weight":-1}],"value":-10958683.66},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#162","weight":4},{"ref":"#165","weight":-3}],"rule":"unaverage-quarter","value":46877247},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#167"},{"ref":"#168"}],"rule":"per-share-quarter","value":-0.23377404522070164},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.48},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.13},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.1},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.12},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":2.33},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.43},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.07},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.22},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.2},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.02},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.51},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.02},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.68},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.38},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.14},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.08},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.27},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.47},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.48},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-10-02","end":"2018-12-31","value":0},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.22},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.49},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.24},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.47},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.17},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.03},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-2.25},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-1.25},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-6.09},"#169":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-13.5},"#170":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":130000000},"#171":{"kind":"computed","op":"product","terms":[{"ref":"#169"},{"ref":"#170"}],"value":-1755000000},"#172":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-11.56},"#173":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":104000000},"#174":{"kind":"computed","op":"product","terms":[{"ref":"#172"},{"ref":"#173"}],"value":-1202240000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#174","weight":-1}],"value":-552760000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#170","weight":4},{"ref":"#173","weight":-3}],"rule":"unaverage-quarter","value":208000000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"per-share-quarter","value":-2.6575},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-13.5},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-2.03},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.34},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-1.1},"#177":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-4.83},"#178":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":211000000},"#179":{"kind":"computed","op":"product","terms":[{"ref":"#177"},{"ref":"#178"}],"value":-1019130000},"#180":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2.78},"#181":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":211000000},"#182":{"kind":"computed","op":"product","terms":[{"ref":"#180"},{"ref":"#181"}],"value":-586580000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182","weight":-1}],"value":-432550000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#178","weight":4},{"ref":"#181","weight":-3}],"rule":"unaverage-quarter","value":211000000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"per-share-quarter","value":-2.05},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-4.83},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-3.18},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.57},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.24},"#185":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-4.19},"#186":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":214000000},"#187":{"kind":"computed","op":"product","terms":[{"ref":"#185"},{"ref":"#186"}],"value":-896660000.0000001},"#188":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-3.5},"#189":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":214000000},"#190":{"kind":"computed","op":"product","terms":[{"ref":"#188"},{"ref":"#189"}],"value":-749000000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190","weight":-1}],"value":-147660000.00000012},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#186","weight":4},{"ref":"#189","weight":-3}],"rule":"unaverage-quarter","value":214000000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"#192"}],"rule":"per-share-quarter","value":-0.6900000000000005},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-4.19},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.63},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":4.26},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.34},"#193":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.64},"#194":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":216000000},"#195":{"kind":"computed","op":"product","terms":[{"ref":"#193"},{"ref":"#194"}],"value":786240000},"#196":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":3.97},"#197":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":216000000},"#198":{"kind":"computed","op":"product","terms":[{"ref":"#196"},{"ref":"#197"}],"value":857520000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#198","weight":-1}],"value":-71280000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#194","weight":4},{"ref":"#197","weight":-3}],"rule":"unaverage-quarter","value":216000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"per-share-quarter","value":-0.33},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.64},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.73},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.56},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.04},"#201":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-1.29},"#202":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":215000000},"#203":{"kind":"computed","op":"product","terms":[{"ref":"#201"},{"ref":"#202"}],"value":-277350000},"#204":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-1.34},"#205":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":216000000},"#206":{"kind":"computed","op":"product","terms":[{"ref":"#204"},{"ref":"#205"}],"value":-289440000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206","weight":-1}],"value":12090000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":212000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"per-share-quarter","value":0.057028301886792455},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-1.29},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.54},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.39},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.27},"#209":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-2.42},"#210":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":208000000},"#211":{"kind":"computed","op":"product","terms":[{"ref":"#209"},{"ref":"#210"}],"value":-503360000},"#212":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-1.2},"#213":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":209000000},"#214":{"kind":"computed","op":"product","terms":[{"ref":"#212"},{"ref":"#213"}],"value":-250800000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214","weight":-1}],"value":-252560000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#210","weight":4},{"ref":"#213","weight":-3}],"rule":"unaverage-quarter","value":205000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"#216"}],"rule":"per-share-quarter","value":-1.232},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-2.42},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.48},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.3},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":5,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.04},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":7,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.09},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":7,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.28},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":11,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.1},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2012-12-31","value":25303000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2013-09-30","value":36165000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2013-12-31","value":29813000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2013-12-31","value":29813000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2014-03-31","value":34604000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2014-06-30","value":31611000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2014-09-30","value":91129000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2014-12-31","value":87604000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2014-12-31","value":87604000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2015-03-31","value":71913000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2015-06-30","value":88627000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2015-09-30","value":48751000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2015-12-31","value":78278000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2015-12-31","value":78278000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-03-31","value":44099000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2016-06-30","value":37105000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2016-09-30","value":44609000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2016-12-31","value":61029000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2016-12-31","value":61029000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2017-03-31","value":44574000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-06-30","value":103624000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-09-30","value":134903000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2017-12-31","value":134596000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2017-12-31","value":134596000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-03-31","value":183138000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2018-06-30","value":202016000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-09-30","value":164086000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-12-31","value":231000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-12-31","value":231000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-03-31","value":216883000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-06-30","value":183139000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-09-30","value":209000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-12-31","value":206000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-12-31","value":206000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-03-31","value":672000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-06-30","value":950000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-09-30","value":1051000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-12-31","value":1776000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-12-31","value":1776000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-03-31","value":1810000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-06-30","value":1128000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-09-30","value":1072000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-12-31","value":1070000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-12-31","value":1070000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-03-31","value":814000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2022-06-30","value":997000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2022-09-30","value":944000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-12-31","value":1038000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-12-31","value":1038000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2023-03-31","value":965000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2023-06-30","value":1122000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-09-30","value":841000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":1005000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":1005000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-03-31","value":726000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-06-30","value":830000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-09-30","value":802000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2024-12-31","value":866000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2024-12-31","value":866000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-03-31","value":884000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-06-30","value":982000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-09-30","value":836000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":887000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":887000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2026-03-31","value":867000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-06-30","value":965000000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2013-12-31","value":39429000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2013-12-31","value":39429000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2014-09-30","value":119436000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":117493000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":117493000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2015-03-31","value":101971000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2015-06-30","value":122619000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2015-09-30","value":132338000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2015-12-31","value":116179000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2015-12-31","value":116179000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2016-03-31","value":85962000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2016-06-30","value":80937000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2016-09-30","value":91938000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2016-12-31","value":101753000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2016-12-31","value":101753000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2017-03-31","value":80686000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2017-06-30","value":362569000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2017-09-30","value":400974000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2017-12-31","value":251032000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2017-12-31","value":251032000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2018-03-31","value":475309000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2018-06-30","value":505403000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2018-09-30","value":426208000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":573196000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":573196000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-03-31","value":382990000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2019-06-30","value":702638000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2019-09-30","value":963539000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2019-12-31","value":605000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2019-12-31","value":605000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2020-03-31","value":1242406000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2020-06-30","value":1534737000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2020-09-30","value":6298000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-12-31","value":6063000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-12-31","value":6063000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2021-03-31","value":6562000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2021-06-30","value":6316000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2021-09-30","value":5925000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2021-12-31","value":5964000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2021-12-31","value":5964000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2022-03-31","value":5120000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2022-06-30","value":4900000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2022-09-30","value":1936000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2022-12-31","value":2102000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2022-12-31","value":2102000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":2011000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":2127000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":1860000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2023-12-31","value":2045000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2023-12-31","value":2045000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2024-03-31","value":1737000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2024-06-30","value":1823000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2024-09-30","value":1900000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-12-31","value":1747000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-12-31","value":1747000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2025-03-31","value":1786000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":1928000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":1732000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1803000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1803000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":1800000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1977000000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2013-12-31","value":270182000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2013-12-31","value":270182000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2014-09-30","value":1169383000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2014-12-31","value":1171559000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2014-12-31","value":1171559000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2015-03-31","value":1150452000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2015-06-30","value":1169003000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2015-09-30","value":1168945000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2015-12-31","value":1325008000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2015-12-31","value":1325008000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2016-03-31","value":1286068000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2016-06-30","value":1274685000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2016-09-30","value":1278874000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2016-12-31","value":1294044000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2016-12-31","value":1294044000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2017-03-31","value":1645803000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2017-06-30","value":3557940000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2017-09-30","value":3585257000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2017-12-31","value":3546472000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2017-12-31","value":3546472000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2018-03-31","value":3552220000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2018-06-30","value":3599746000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2018-09-30","value":4477174000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2018-12-31","value":5911462000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2018-12-31","value":5911462000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":5640553000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2019-06-30","value":6082002000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2019-09-30","value":6081241000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2019-12-31","value":5641000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2019-12-31","value":5641000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2020-03-31","value":5891172000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-06-30","value":6148447000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2020-09-30","value":36239000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-12-31","value":36385000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-12-31","value":36385000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2021-03-31","value":36019000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2021-06-30","value":38816000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2021-09-30","value":38962000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2021-12-31","value":38031000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2021-12-31","value":38031000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2022-03-31","value":37073000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2022-06-30","value":36670000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2022-09-30","value":33594000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2022-12-31","value":33527000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2022-12-31","value":33527000000},"#217":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":168451000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":168451000},"#218":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":183578000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":183578000},"#219":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":184481000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":184481000},"#220":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":187835000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":187835000},"#221":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":724345000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":724345000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-03-31","value":33349000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2023-06-30","value":33478000000},"#222":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":215583000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":215583000},"#223":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":233493000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":233493000},"#224":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":243049000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":243049000},"#225":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":208340000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":208340000},"#226":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":900465000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":900465000},"#227":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":202393000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":202393000},"#228":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":375626000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":375626000},"#229":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":472878000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":472878000},"#230":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":429901000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":429901000},"#231":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1480798000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":1480798000},"#232":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":440192000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":440192000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2023-09-30","value":33229000000},"#233":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":456802000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":456802000},"#234":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":487253000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":487253000},"#235":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-10-02","end":"2018-12-31","value":671760000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":671760000},"#236":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2056000000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":2056000000},"#237":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":635823000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":635823000},"#238":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":637121000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":637121000},"#239":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":663000000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":663000000},"#240":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":592124000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":592124000},"#241":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2528000000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":2528000000},"#242":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":473000000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":473000000},"#243":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":127000000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":127000000},"#244":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1443000000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":1443000000},"#245":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3628000000},"#246":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2043000000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":1585000000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":1585000000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":3628000000},"#248":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1792000000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":1792000000},"#249":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2502000000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":2502000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2023-12-31","value":33366000000},"#250":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2685000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":2685000000},"#251":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9570000000},"#252":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6979000000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":2591000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":2591000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":9570000000},"#254":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2292000000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":2292000000},"#255":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2821000000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":2821000000},"#256":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2887000000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":2887000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2023-12-31","value":33366000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2024-03-31","value":33059000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2024-06-30","value":33084000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2024-09-30","value":32969000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2024-12-31","value":32590000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2024-12-31","value":32590000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2025-03-31","value":32398000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-06-30","value":32478000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-09-30","value":31900000000},"#257":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10821000000},"#258":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":8000000000},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":2821000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":2821000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":10821000000},"#260":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2830000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#260"}],"rule":"component-sum","value":2830000000},"#261":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2879000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":2879000000},"#262":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2994000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#262"}],"rule":"component-sum","value":2994000000},"#263":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11528000000},"#264":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8703000000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":2825000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":2825000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":11528000000},"#266":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2742000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":2742000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":31639000000},"#267":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2830000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"}],"rule":"component-sum","value":2830000000},"#268":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2874000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":2874000000},"#269":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11245000000},"#270":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8446000000},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":2799000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":2799000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":11245000000},"#272":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2794000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#272"}],"rule":"component-sum","value":2794000000},"#273":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2907000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":2907000000},"#274":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2869000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":2869000000},"#275":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11486000000},"#276":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8570000000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":2916000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":2916000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":11486000000},"#278":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2870000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":2870000000},"#279":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2993000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":2993000000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":296270000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":72607000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":76864000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":74950000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":65832000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":247186000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":57030000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":61749000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":78949000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":164095000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":361823000},"#280":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":499000000},"#281":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":57000000},"#282":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":35000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"component-sum","value":521000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":31639000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2026-03-31","value":31664000000},"#283":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":517000000},"#284":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":51000000},"#285":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-14000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"component-sum","value":582000000},"#286":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":529000000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":44000000},"#288":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-7000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"component-sum","value":580000000},"#289":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2068000000},"#290":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1545000000},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":523000000},"#292":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":187000000},"#293":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":152000000},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"#295":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":90000000},"#296":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14000000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294"},{"ref":"#297","weight":-1}],"rule":"component-sum","value":482000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#292"},{"ref":"#295","weight":-1}],"rule":"component-sum","value":2165000000},"#298":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":44936000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":44936000},"#299":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":11060000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":11060000},"#300":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":43713000},"#301":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":32874000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":10839000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":10839000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":43713000},"#303":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10812000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":10812000},"#304":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10818000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":10818000},"#305":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":14387000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":14387000},"#306":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":58738000},"#307":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":36016000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":22722000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":22722000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":58738000},"#309":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23544000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":23544000},"#310":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":23053000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":23053000},"#311":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":23285000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":23285000},"#312":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":97356000},"#313":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":69882000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":27474000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":27474000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":97356000},"#315":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":31655000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":31655000},"#316":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32380000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":32380000},"#317":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":34094000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":34094000},"#318":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":130720000},"#319":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":98129000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":32591000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":32591000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":130720000},"#321":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31800000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":31800000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-06-30","value":31742000000},"#322":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":60887000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":60887000},"#323":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":75650000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":75650000},"#324":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":241037000},"#325":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":168339000},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":72698000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":72698000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":241037000},"#327":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":74202000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#327"}],"rule":"component-sum","value":74202000},"#328":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":73745000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":73745000},"#329":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":75599000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":75599000},"#330":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":381000000},"#331":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":223546000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":157454000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":157454000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":381000000},"#333":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":119888000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":119888000},"#334":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":117431000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":117431000},"#335":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":130000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":130000000},"#336":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":503000000},"#337":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":381000000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":122000000},"#339":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":30000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#339"}],"rule":"component-sum","value":533000000},"#340":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":98000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":98000000},"#341":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":67000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"}],"rule":"component-sum","value":67000000},"#342":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":338000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":338000000},"#343":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":902000000},"#344":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":503000000},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":399000000},"#346":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":56000000},"#347":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":35000000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#348"}],"rule":"component-sum","value":420000000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2013-12-31","value":25147000},"#349":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":300000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#346"},{"ref":"#349","weight":-1}],"rule":"component-sum","value":658000000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2013-12-31","value":25147000},"#350":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":380000000},"#351":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20000000},"#352":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-20000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"component-sum","value":420000000},"#353":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":418000000},"#354":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":57000000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"#356":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-72000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"component-sum","value":527000000},"#357":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":486000000},"#358":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":39000000},"#359":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-21000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"component-sum","value":546000000},"#360":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1782000000},"#361":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1284000000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":498000000},"#363":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":139000000},"#364":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":96000000},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"#366":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":220000000},"#367":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-113000000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":333000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#365"},{"ref":"#368","weight":-1}],"rule":"component-sum","value":208000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#363"},{"ref":"#366","weight":-1}],"rule":"component-sum","value":1701000000},"#369":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":509000000},"#370":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":545000000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2014-09-30","value":75376000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":91844000},"#371":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":499000000},"#372":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":36000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":535000000},"#373":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":528000000},"#374":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":36000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":564000000},"#375":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2012000000},"#376":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1536000000},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":476000000},"#378":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":144000000},"#379":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":108000000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#380"}],"rule":"component-sum","value":512000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#378"}],"rule":"component-sum","value":2156000000},"#381":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":500000000},"#382":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":536000000},"#383":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":465000000},"#384":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":33000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":498000000},"#385":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":478000000},"#386":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":33000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":511000000},"#387":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1920000000},"#388":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1443000000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":477000000},"#390":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":135000000},"#391":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":102000000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":33000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#392"}],"rule":"component-sum","value":510000000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":91844000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#390"}],"rule":"component-sum","value":2055000000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2015-03-31","value":74698000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2015-06-30","value":90287000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2015-09-30","value":69967000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2015-12-31","value":105710000},"#393":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":483000000},"#394":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":33000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":516000000},"#395":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":477000000},"#396":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":33000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":510000000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2015-12-31","value":105710000},"#397":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":483000000},"#398":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":33000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":516000000},"#399":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1926000000},"#400":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1443000000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":483000000},"#402":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":133000000},"#403":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":99000000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#404"}],"rule":"component-sum","value":517000000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2016-03-31","value":95853000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2016-06-30","value":105650000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2016-09-30","value":97635000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#402"}],"rule":"component-sum","value":2059000000},"#405":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":504000000},"#406":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":34000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":538000000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2016-12-31","value":105896000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2016-12-31","value":105896000},"#407":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":521000000},"#408":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":33000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":554000000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15841000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":6025000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10500000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7092000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1035000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":22582000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1552000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6775000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2778000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":6450000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17555000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":12072000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":23032000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":24121000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":13396000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":72621000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":18281000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29585000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":27739000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":13095000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":88700000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14028000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-30467000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":81493000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":29756000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":94810000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54194000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":77414000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":91769000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-10-02","end":"2018-12-31","value":86726000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":310000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":123604000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":102550000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":125000000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":58912000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":410000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-123000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-79000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-131000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2017-03-31","value":85695000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2017-06-30","value":252360000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2017-09-30","value":225075000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2017-12-31","value":223751000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2017-12-31","value":223751000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2018-03-31","value":217290000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2018-06-30","value":217692000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2018-09-30","value":261936000},"#409":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-383000000},"#410":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-333000000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":-50000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-383000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":216000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":590000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":532000000},"#411":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1460000000},"#412":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1338000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1460000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":602000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":659000000},"#413":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1739000000},"#414":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1251000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":488000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1739000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":603000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":609000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":724000000},"#415":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2472000000},"#416":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1936000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":536000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2472000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":485000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":506000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":644000000},"#417":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2304000000},"#418":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1635000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":669000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2304000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":488000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":526000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":513000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":402177000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":402177000},"#419":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1858000000},"#420":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1527000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":331000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1858000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":500000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":513000000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-991000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3184000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-03-31","value":389344000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2019-06-30","value":383240000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2019-09-30","value":414971000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2019-12-31","value":688000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2019-12-31","value":688000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2020-03-31","value":771008000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2020-06-30","value":476002000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2020-09-30","value":2470000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-12-31","value":2513000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-12-31","value":2513000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2021-03-31","value":2504000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2021-06-30","value":5452000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2021-09-30","value":4978000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2021-12-31","value":5297000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2021-12-31","value":5297000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2022-03-31","value":5145000000},"#421":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18897000},"#422":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11819000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":7078000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18897000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2333000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2909000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-2869000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2022-06-30","value":4897000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2022-09-30","value":2426000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2022-12-31","value":2668000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2022-12-31","value":2668000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":2377000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":2717000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":2561000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2023-12-31","value":2690000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2023-12-31","value":2690000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2024-03-31","value":2535000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2024-06-30","value":2611000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2024-09-30","value":2267000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-12-31","value":2272000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-12-31","value":2272000000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":71631000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":3043000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":68588000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":129886000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":58255000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":129886000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":78007000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":148504000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":78007000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":70497000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":263448000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":114944000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":323280000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":59832000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":323280000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":65440000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":127858000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":65440000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":62418000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":260083000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":132225000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":312526000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":52443000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":312526000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":30524000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-80463000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":30524000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":-110987000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":174000000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":953000000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":174000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":779000000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1301000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":348000000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1809000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":508000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1809000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":80000000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":534000000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":80000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":454000000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":766000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":232000000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1075000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":309000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1075000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":218000000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":680000000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":218000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":462000000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":998000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":318000000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1302000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":304000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1302000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":204000000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":675000000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":204000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":471000000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":28366000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":23536000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":26841000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":-3305000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":23536000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6344000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":6809000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6344000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":465000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":20412000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":13603000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":31606000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":11194000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":31606000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-8499000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":19161000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-8499000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":27660000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":20528000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":1367000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":56715000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":36187000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10853000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":48656000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10853000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":37803000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":72250000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":23594000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":97570000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":25320000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5183000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":3525000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5183000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":-1658000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-203000000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-81000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":-122000000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-561000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":-358000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-561000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61000000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":672000000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":611000000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":974000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":302000000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1199000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":225000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1199000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-246000000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":116000000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-246000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":362000000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":469000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":353000000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":993000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":524000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":993000000},"#477":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9181000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":9181000},"#478":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7413000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5417000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":1996000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":1996000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":7413000},"#481":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":502000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":502000},"#482":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":1914000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":1412000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":1412000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":4565000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":2651000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":2651000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10564000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":5999000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":5999000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":10564000},"#488":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7495000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":7495000},"#489":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":17863000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":10368000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":10368000},"#491":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":24414000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":6551000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":6551000},"#493":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":36762000},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":12348000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":12348000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":36762000},"#495":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10624000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":10624000},"#496":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":20345000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":9721000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":9721000},"#498":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":32949000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":12604000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":12604000},"#500":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":43173000},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":10224000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":10224000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":43173000},"#502":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6206000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":6206000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":29824000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":23618000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":23618000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":52930000},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":23106000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":23106000},"#507":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":83161000},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":30231000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"}],"rule":"component-sum","value":30231000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":83161000},"#509":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21271000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":21271000},"#510":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":55181000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":33910000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":33910000},"#512":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":89082000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":33901000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":33901000},"#514":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":147000000},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":57918000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":57918000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":147000000},"#516":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38360000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":38360000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":97114000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":58754000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":58754000},"#519":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":135000000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":37886000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":37886000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":171000000},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":36000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":171000000},"#523":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":23000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":23000000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":41000000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":18000000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":95000000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":54000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":54000000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":164000000},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":69000000},"#530":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":35000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#530"}],"rule":"component-sum","value":199000000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":65000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":65000000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":177000000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":112000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":112000000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":313000000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":136000000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":520000000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":207000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":207000000},"#538":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#538"}],"rule":"component-sum","value":832000000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":210000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":210000000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":471000000},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":261000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":261000000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":717000000},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":246000000},"#544":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":11000000},"#545":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":0},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#546"}],"rule":"component-sum","value":257000000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":952000000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":235000000},"#549":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11000000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#550"}],"rule":"component-sum","value":235000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#549"}],"rule":"component-sum","value":963000000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":272000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":272000000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":573000000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":301000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":301000000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":895000000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":322000000},"#556":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":30000000},"#557":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":15000000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#558"}],"rule":"component-sum","value":337000000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1264000000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":369000000},"#561":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":30000000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#562"}],"rule":"component-sum","value":369000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#561"}],"rule":"component-sum","value":1294000000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":264000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":264000000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":593000000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":329000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":329000000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1017000000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":424000000},"#568":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":15000000},"#569":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":0},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#570"}],"rule":"component-sum","value":439000000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1296000000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":279000000},"#573":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":15000000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#574"}],"rule":"component-sum","value":279000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#573"}],"rule":"component-sum","value":1311000000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":223000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":223000000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":453000000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":230000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":230000000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":648000000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":195000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":195000000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":805000000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":157000000},"#582":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4000000},"#583":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1000000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#584"}],"rule":"component-sum","value":160000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#582"}],"rule":"component-sum","value":809000000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":168000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":168000000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":335000000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":167000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":167000000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":17651000},"#588":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":17031000},"#589":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":13000000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":4031000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":17031000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4188000},"#590":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":8274000},"#591":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4188000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":4086000},"#592":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13786000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":5512000},"#593":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":28643000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":14857000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":28643000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14469000},"#594":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":28500000},"#595":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14469000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":14031000},"#596":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":42454000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":13954000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":157000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":53000000},"#597":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":222000000},"#598":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":167000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":55000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":222000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":50000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":49000000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":225000000},"#599":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":583000000},"#600":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":324000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":259000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":583000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":265000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":301000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":276000000},"#601":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1126000000},"#602":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":842000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":284000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1126000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":300000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":306000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":304000000},"#603":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1205000000},"#604":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":910000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":295000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1205000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":300000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":323000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":320000000},"#605":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1261000000},"#606":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":943000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":318000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1261000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":327000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":326000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":326000000},"#607":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1324000000},"#608":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":979000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":345000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1324000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":357000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":364000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":352000000},"#609":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1417000000},"#610":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1073000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":344000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1417000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":347000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":355000000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":4297000},"#611":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":56921000},"#612":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":42454000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":14467000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":56921000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16204000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":15583000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15810000},"#613":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":63449000},"#614":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":47597000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":15852000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":63449000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15604000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":24909000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29122000},"#615":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":105891000},"#616":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":69635000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":36256000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":105891000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31534000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31910000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":35760000},"#617":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":157000000},"#618":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":99204000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":57796000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":57757000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":56533000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":23311492},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":23311492},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154","weight":4},{"ref":"#157","weight":-3}],"rule":"unaverage-quarter","value":23311492},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":23311492},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":23311492},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":26075022},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162","weight":4},{"ref":"#165","weight":-3}],"rule":"unaverage-quarter","value":46877247},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":29901405},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":46494638},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":46657618},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":46763589},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":47227127},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":47008980},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":47534761},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":47721075},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":47834644},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":47849554},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":47701562},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":48081281},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":67453095},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":77959689},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":77998742},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":68102814},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":78080049},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":78258629},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":78283588},"dilutedShares@2018Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2018-10-02","end":"2018-12-31","value":77503732},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":78000000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":78589110},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":78725289},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":79000000},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":77735826},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":79000000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":78000000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":80000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":152000000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170","weight":4},{"ref":"#173","weight":-3}],"rule":"unaverage-quarter","value":208000000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":130000000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":208000000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":211000000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":214000000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178","weight":4},{"ref":"#181","weight":-3}],"rule":"unaverage-quarter","value":211000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":211000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":214000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":215000000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":215000000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186","weight":4},{"ref":"#189","weight":-3}],"rule":"unaverage-quarter","value":214000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":214000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":215000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":216000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":216000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194","weight":4},{"ref":"#197","weight":-3}],"rule":"unaverage-quarter","value":216000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":216000000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":216000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":216000000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":215000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":212000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":215000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":212000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":209000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":207000000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210","weight":4},{"ref":"#213","weight":-3}],"rule":"unaverage-quarter","value":205000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":208000000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":204000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":204000000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":23311492},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":23311492},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":11,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":23311492},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2013-12-31","value":46447432},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2013-12-31","value":46447432},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2014-09-30","value":46447432},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2014-12-31","value":46426714},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2014-12-31","value":46426714},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2015-03-31","value":46426714},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2015-06-30","value":46444694},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2015-09-30","value":46444694},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2015-12-31","value":46817829},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2015-12-31","value":46817829},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2016-03-31","value":46942735},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2016-06-30","value":47075635},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2016-09-30","value":47105744},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2016-12-31","value":47105744},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2016-12-31","value":47105744},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2017-03-31","value":47163284},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2017-06-30","value":76625525},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2017-09-30","value":76804618},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2017-12-31","value":76825966},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2017-12-31","value":76825966},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2018-03-31","value":77241115},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2018-06-30","value":77326124},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2018-09-30","value":77391244},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":77215066},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":77215066},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-03-31","value":77439165},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2019-06-30","value":77543101},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2019-09-30","value":77545678},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2019-12-31","value":77569117},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2019-12-31","value":77569117},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2020-03-31","value":77802894},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2020-06-30","value":98565678},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2020-12-31","value":208049417},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2020-12-31","value":208049417},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2021-12-31","value":213779848},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2021-12-31","value":213779848},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2022-12-31","value":214671754},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2022-12-31","value":214671754},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2023-12-31","value":215800650},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2023-12-31","value":215800650},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-12-31","value":211325086},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-12-31","value":211325086},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2025-12-31","value":202629159},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2025-12-31","value":202629159},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":280429000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":66582000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":66364000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":67858000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":64797000},"#619":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":224560000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":224560000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":55478000},"#620":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":56054000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":56054000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":76171000},"#621":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":156755000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":156755000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":344268000},"#622":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":155777000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":155777000},"#623":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":161402000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":161402000},"#624":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":162523000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":162523000},"#625":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":173024000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":173024000},"#626":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":652726000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":652726000},"#627":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":196855000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":196855000},"#628":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":203016000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":203016000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":215310000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":195245000},"#629":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":801745000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":801745000},"#630":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":186561000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":186561000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":406093000},"#631":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":389273000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":389273000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":400145000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":1385988000},"#632":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":382659000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":382659000},"#633":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":376439000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":376439000},"#634":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":396220000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":396220000},"#635":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2018-10-02","end":"2018-12-31","value":573696000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":573696000},"#636":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1746000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":1746000000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":512219000},"#637":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":525691000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":525691000},"#638":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":538000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":538000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":533212000},"#639":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2118000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":2118000000},"#640":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":596000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":596000000},"#641":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":206000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":206000000},"#642":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1574000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":1574000000},"#643":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4011000000},"#644":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2376000000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":1635000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":1635000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":4011000000},"#646":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1576000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":1576000000},"#647":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1912000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":1912000000},"#648":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2153000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":2153000000},"#649":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8110000000},"#650":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5641000000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":2469000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":2469000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":8110000000},"#652":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2302000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":2302000000},"#653":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2219000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":2219000000},"#654":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2228000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":2228000000},"#655":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9082000000},"#656":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6749000000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":2333000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":2333000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":9082000000},"#658":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2227000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":2227000000},"#659":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2270000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":2270000000},"#660":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2270000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":2270000000},"#661":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9056000000},"#662":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6767000000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":2289000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":2289000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":9056000000},"#664":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2257000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":2257000000},"#665":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2324000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":2324000000},"#666":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2230000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":2230000000},"#667":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8941000000},"#668":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6811000000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":2130000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":2130000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":8941000000},"#670":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2306000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":2306000000},"#671":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2381000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":2381000000},"#672":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2356000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":2356000000},"#673":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9628000000},"#674":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7043000000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":2585000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":2585000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":9628000000},"#676":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2370000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":2370000000},"#677":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2480000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":2480000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-5000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-223000000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.465998568360774},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.1159627773800995},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.8353601496725912},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":11272000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":232000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-230000000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":18.09425524595803},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2.82077743378053},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.8242838820008551},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":11151000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":123000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-195000000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.880794701986755},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-1.9170442662948761},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.7784269662921348},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":10959000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":144000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-160000000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.35116598079561},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-8.573388203017833},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.800266311584554},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":10897000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":493000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-809000000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.176214522026815},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.370538046317256},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.800266311584554},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":10897000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1881000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":36000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-168000000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.421602787456447},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-3.414634146341464},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.8498583569405099},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":10935000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":304000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-167000000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.139993317741396},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-2.071500167056465},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.851421188630491},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":10734000000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-5301000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-1996000},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.572183740430186},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.751610159193097},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.5679405098023622},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":140687000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":10933000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":16123000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-7413000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.135630658694263},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.644850436513395},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.5679405098023622},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":140687000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":34562000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":10952000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-2651000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.518727279636221},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-5.147626949043054},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.5845361918913181},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":701352000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":2783000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":5195000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-5999000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.930649928395137},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-6.602273073524483},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.2792670179870216},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":687487000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":7062000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":21042000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-10564000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.851819812449733},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-3.986755955259892},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.2792670179870216},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":687487000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":18180000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-15994000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-7495000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":7.166475711037632},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.663379855269485},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.3651101769793033},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":704177000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":12084000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":17292000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-10368000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":12.54616566255216},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.6032531131181296},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.358102495375857},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":684727000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":23059000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-5184000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-6551000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":13.075059220190695},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.937429870826806},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.8914345334228995},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":741803000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":22302000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":23839000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-12348000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.131791199723161},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":58.67862751883302},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.099035096017406},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":787959000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":48821000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":19242000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-36762000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":10.025747399374607},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":15.772318439417681},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.099035096017406},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":787959000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":106266000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":229000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-10624000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.479796644447845},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.567377761697351},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.896810741447842},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":787226000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":18197000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":28082000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-9721000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.67061539318095},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.598424792177925},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.7660861334595362},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":756817000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":29566000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":10990000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-12604000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":11.412924965747647},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.8881048677427184},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.9416500230450146},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":746042000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":28109000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":15096000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-10224000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.285398867236249},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.4612652395123356},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.9608767092241445},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":739397000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":12674000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":52199000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-43173000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.850466148045731},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.7238149178480007},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.9608767092241445},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":739397000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":88545000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-1023000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-6206000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.931069750436032},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.46691338139164895},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.9415485150825602},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1120792000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":14028000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-25276000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-23618000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-8.110993381714792},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-12.296805865408677},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.4367134252654938},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":2122967000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-57784000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":45482000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-23106000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":17.233409039963796},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.277940610474583},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.781512829056981},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":2090219000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":71462000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":28024000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-30231000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.921593576195449},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":20.68801886946064},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1219257120638566},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":2055597000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":28674000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":46725000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-83161000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.402628852821249},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.9554361904864805},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1219257120638566},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":2055597000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":56380000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":56736000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-21271000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":12.311445914510031},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.737705364931666},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.187440747388283},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":2007525000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":54194000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":36587000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-33910000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.946948568526405},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.055131107131755},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.321642504088345},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1989219000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":77414000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":81043000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-33901000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.833952792491786},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.738074470552259},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.6271455622747542},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":2803795000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":91769000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":1914000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-57918000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.910265571037275},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-0.01786352268667381},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.4252331684805446},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3030735000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":83785000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":176280000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-147000000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":15.077821011673151},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.620622568093386},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.4252331684805446},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3030735000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":307000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":27080000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-38360000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":19.44000138403298},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":6.012522352918973},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.9836802416372155},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2840683000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":122144000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":3664000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-58754000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.095843646654245},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.9721198955928307},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.8334150923703163},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":2835645000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":101152000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":94339000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-37886000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.85369532428356},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.580693815987934},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.3219429791479405},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":2742193000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":127000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":16443000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-36000000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.949267383183253},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-2.232471576899433},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.8793604651162791},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2365000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":61000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":141526000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-171000000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.218354430379748},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.2041139240506324},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.8793604651162791},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2365000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":411000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":7524000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-23000000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-26.004228329809724},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-37.2093023255814},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.6114048103262224},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2354800000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-146000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-128987000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-18000000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-62.20472440944882},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-78.74015748031496},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.224223847798959},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1720850000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-66000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-176000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-54000000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-9.07830907830908},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-64.17186417186417},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.5497975708502025},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":14219000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-295000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-427000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-69000000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-3.1545741324921135},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-35.01577287066246},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.4126541981695184},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":12364000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":114000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-760000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-199000000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-10.55678059536935},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-48.42888643880926},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.4126541981695184},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":12364000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-393000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-4000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-65000000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.053571428571429},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-23.604910714285715},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.6206070287539935},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":12360000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":83000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":499000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-112000000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":23.58113509192646},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.8377298161470823},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.1584739545121057},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":12777000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":677000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":166000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-136000000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":19.813780260707638},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-8.67783985102421},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.1902370429891522},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":13451000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":262000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":18000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-207000000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.708606715553841},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-16.750289463527597},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.1259203322635454},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":12722000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":29000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":367000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-832000000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.256008359456635},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-10.6478578892372},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.1259203322635454},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":12722000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":1051000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-456000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-210000000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.4363001745200698},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-29.668411867364746},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.9951409135082604},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":12997000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":2000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":101000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-261000000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":21.339950372208435},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-4.360155973059198},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.0006126199714112},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":12741000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":655000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":96000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-257000000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.82646345687565},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.8011776931070316},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.7980214344600165},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":11983000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":641000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":289000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-235000000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.29883020205601},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-5.246366536689118},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.787856071964018},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":11729000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":440000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":30000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-963000000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.07060345624249},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-8.30791978560207},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.787856071964018},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":11729000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":1738000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-98000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-272000000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":21.30742049469965},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.80565371024735},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.8460244005048381},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":12007000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":419000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":478000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-301000000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.15317818687044},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":31.955540118096557},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.7828487302171513},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":11426000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":623000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":11000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-337000000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":24.181696726786907},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.4716098864395457},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.7262787973447872},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":11454000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":736000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":139000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-369000000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18.973451327433626},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-2.5486725663716814},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.7602230483271375},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":11284000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":556000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":515000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1294000000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":21.44344205412908},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.8181818181818175},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.7602230483271375},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":11284000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":2334000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-184000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-264000000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":17.687819110138587},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-5.762217359591539},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.685207100591716},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":11539000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":480000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":125000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-329000000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":17.879858657243815},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-4.31095406360424},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.6981999234009958},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":11432000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":522000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-207000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-439000000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.407794015309673},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-0.31315240083507306},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.8381120423467138},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":11734000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":30000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-279000000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.90139335476956},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.3929974991068239},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7689260563380281},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":11276000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-236000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1311000000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.48910626945309},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-2.4722098710538014},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7689260563380281},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":11276000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":2314000000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":19185000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-9181000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.346812029567624},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-0.3344921861815236},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":15078000},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.462308205470315},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.248165443629086},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":7096000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":5842000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-502000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.721374715062248},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-4.0908293880413815},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":1556000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-947000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-1412000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.971837600608916},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":4.711007465707947},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":6779000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.298097979533654},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.8743785034500804},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":13.660491257285596},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.518942547876769},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-0.17895490336435219},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.980736154110766},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.287208086441269},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.938271604938271},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.292181786522723},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.254355400696864},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.157033077180087},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-8.052314983594606},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.522618594904242},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":13.872246640236103},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.1658490508546877},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.815550697440462},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-9.494749214905225},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":9.419429343385373},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.8100454789382106},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":12.691457928501078},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.6564689478080195},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":0.10622358905850646},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.026913012381527},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.521721957300792},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.245848132859749},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.7968938270782315},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.5054522636652453},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-6.729033666466113},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":9.618125605335837},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.5187101216326555},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.155393240671584},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":12.888921198022683},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.009378242652177},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.632632328584947},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.28492318685244733},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.573929961089494},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.259046936018358},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":0.5750869928945993},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.229110105580695},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.776952124892759},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.598338607594937},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.5906976744186045},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-101.56456692913385},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-12.196812196812196},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-26.940063091482653},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-20.948180815876515},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-0.2232142857142857},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":19.944044764188646},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.182495344506518},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.6947124662292551},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.8349007314524557},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-19.895287958115183},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.5802906770648706},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.325251125736058},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.244594115561858},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.2772387025228722},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-3.4628975265017665},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.60298714831539},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":0.36740146960587844},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.920353982300885},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.467383761276891},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-6.710430342815463},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.41696113074205},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-7.20250521920668},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.0718113612004287},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-2.0987105380168964},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.475512201707902},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.243731369454673},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-1.5336280749485822},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":3298000000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":14964000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":51593000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":8295000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":21919000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":46823000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":26553000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":37090000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":36256000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":63288000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":163187000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":34401000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":45149000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":43919000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":28526000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":151994000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":29632000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":-32875000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":100584000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":64930000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":162271000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":85728000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":109324000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":127529000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":141581000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":464000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":179901000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":157685000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":180000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":116000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":633000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-96000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-17000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-70000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":373000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":190000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":348000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":978000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":538000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":313000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":2177000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":302000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":961000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":945000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":735000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":2943000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":719000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":946000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":1056000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":874000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":3595000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":807000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":848000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":3638000000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":32729000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":11393000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":5744000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":10865000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":16435000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#678"}],"scale":100,"value":73.96410100395498},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":16252000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#679"}],"scale":100,"value":74.65542702436623},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":15770000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#680"}],"scale":100,"value":74.79391249207356},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":15470000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#681"}],"scale":100,"value":76.1732385261797},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":15470000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#682"}],"scale":100,"value":76.1732385261797},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":15399000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#683"}],"scale":100,"value":76.64134034677576},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":15251000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#684"}],"scale":100,"value":76.70972395252771},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":246075000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#685"}],"scale":100,"value":69.28781875444479},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":246075000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#686"}],"scale":100,"value":69.28781875444479},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":956474000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#687"}],"scale":100,"value":82.85442155249385},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":926713000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#688"}],"scale":100,"value":83.63873173247812},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":926713000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#689"}],"scale":100,"value":83.63873173247812},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":922241000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#690"}],"scale":100,"value":84.15262388030894},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":924428000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#691"}],"scale":100,"value":83.65756987023327},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":947361000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#692"}],"scale":100,"value":83.44802034282603},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1134697000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#693"}],"scale":100,"value":76.34082050097956},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1134697000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#694"}],"scale":100,"value":76.34082050097956},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1106281000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#695"}],"scale":100,"value":75.14591681498642},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1080365000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#696"}],"scale":100,"value":73.48646059433618},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1087548000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#697"}],"scale":100,"value":72.70033138767208},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1096395000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#698"}],"scale":100,"value":73.0052581414545},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1096395000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#699"}],"scale":100,"value":73.0052581414545},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1466826000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#700"}],"scale":100,"value":79.44814177005316},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3051515000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#701"}],"scale":100,"value":72.96673947203274},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3079057000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#702"}],"scale":100,"value":72.26634648205604},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3132193000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#703"}],"scale":100,"value":69.92522491430125},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3132193000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#704"}],"scale":100,"value":69.92522491430125},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3149294000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#705"}],"scale":100,"value":69.56044751617347},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3187958000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#706"}],"scale":100,"value":68.73475121064958},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":4004032000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#707"}],"scale":100,"value":74.1223097118105},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":4290735000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#708"}],"scale":100,"value":76.01809480193953},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":4290735000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#709"}],"scale":100,"value":76.01809480193953},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":4120566000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#710"}],"scale":100,"value":74.20257314165093},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":4103784000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#711"}],"scale":100,"value":73.5609866406224},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":4077193000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#712"}],"scale":100,"value":72.38296053191497},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3688000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#713"}],"scale":100,"value":69.71258134490239},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3688000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#714"}],"scale":100,"value":69.71258134490239},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3966800000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#715"}],"scale":100,"value":76.30331753554502},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":4286850000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#716"}],"scale":100,"value":62.30332295275085},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":18659000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#717"}],"scale":100,"value":81.83718312878504},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":19174000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#718"}],"scale":100,"value":73.74569729842494},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":19174000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#719"}],"scale":100,"value":73.74569729842494},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":18800000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#720"}],"scale":100,"value":75.37234042553192},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":19067000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#721"}],"scale":100,"value":72.92704672995227},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":19476000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#722"}],"scale":100,"value":74.5686999383857},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":18333000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#723"}],"scale":100,"value":75.23045873561337},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":18333000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#724"}],"scale":100,"value":75.23045873561337},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":17657000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#725"}],"scale":100,"value":78.21827037435578},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":17449000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#726"}],"scale":100,"value":78.73230557625078},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":16819000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#727"}],"scale":100,"value":76.85950413223141},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":16518000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#728"}],"scale":100,"value":77.2914396416031},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":16518000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#729"}],"scale":100,"value":77.2914396416031},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":16607000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#730"}],"scale":100,"value":78.11163967001866},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":17215000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#731"}],"scale":100,"value":72.88992158001743},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":17037000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#732"}],"scale":100,"value":72.16646123143747},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":17009000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#733"}],"scale":100,"value":72.249985301899},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":17009000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#734"}],"scale":100,"value":72.249985301899},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":16853000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#735"}],"scale":100,"value":72.77636029193614},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":16757000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#736"}],"scale":100,"value":73.17538938950887},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":16920000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#737"}],"scale":100,"value":74.08983451536642},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":16518000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#738"}],"scale":100,"value":73.50768858215281},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":16518000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#739"}],"scale":100,"value":73.50768858215281},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-235000000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":32728500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#740"},{"ref":"#741"}],"scale":100,"value":-0.71802862948195},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-195000000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":32781000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#743"}],"scale":100,"value":-0.5948567767914341},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-241000000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":32434500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#745"}],"scale":100,"value":-0.743035964790578},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-502000000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":32114500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#747"}],"scale":100,"value":-1.5631568294695544},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":32114500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#748"}],"scale":100,"value":-1.5631568294695544},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-485000000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":32031000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#750"}],"scale":100,"value":-1.5141581592831945},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-465000000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":32110000000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":-1.4481469947056993},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":18897000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"totalAssets@2013Q4"}],"scale":100,"value":6.994174297325506},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"totalAssets@FY2013"}],"scale":100,"value":6.994174297325506},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":3590000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"totalAssets@2014Q3"}],"scale":100,"value":0.306999503156793},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-14322000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":720870500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#756"}],"scale":100,"value":-1.9867646130615695},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":720870500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#757"}],"scale":100,"value":-2.0010528936889496},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-18160000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"totalAssets@2015Q1"}],"scale":100,"value":-1.5785100117171338},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-16290000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-1.3934951407310332},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-6807000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1169164000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#761"}],"scale":100,"value":-0.5822108788843995},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":114246000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1248283500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":9.152247866770649},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1248283500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#764"}],"scale":100,"value":9.152247866770649},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":123796000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1218260000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#766"}],"scale":100,"value":10.161706039761627},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":129754000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1221844000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#768"}],"scale":100,"value":10.619522623182664},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":133785000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1223909500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":10.930955270794124},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":24527000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1309526000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":1.872967776126629},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1309526000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#773"}],"scale":100,"value":1.872967776126629},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":22093000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1465935500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":1.5070922288190716},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-34834000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2416312500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":-1.4416181681798195},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-14597000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2432065500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":-0.6001894274640218},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":73380000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2420258000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":3.03190816846799},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2420258000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#782"}],"scale":100,"value":3.03190816846799},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":93290000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2599011500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":3.5894416011625956},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":176276000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3578843000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":4.925502459873205},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":184293000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":4031215500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":4.571648427130725},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":95235000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4728967000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":2.013864761585353},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4728967000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#791"}],"scale":100,"value":2.0088953887815246},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":112609000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4596386500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":2.449946278451562},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":94749000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4840874000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":1.9572705259422163},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":94045000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":5279207500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":1.7814226851284025},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":80946000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":5776231000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#799"}],"scale":100,"value":1.401363622749852},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":5776231000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#800"}],"scale":100,"value":1.402298488408791},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-133283000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5765862500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-2.311588248939339},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-252219000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":6115224500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-4.124443836853414},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-1215219000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":21160120500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":-5.7429682406581755},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-1757000000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":21013000000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#808"}],"scale":100,"value":-8.361490505877315},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":21013000000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#809"}],"scale":100,"value":-8.361490505877315},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-2004000000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":20955086000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":-9.563310787653174},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-1833000000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":22482223500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":-8.15310816565808},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-1140000000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":37600500000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":-3.0318745761359556},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-1019000000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":37208000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":-2.7386583530423567},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":37208000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#818"}],"scale":100,"value":-2.7386583530423567},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-1276000000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":36546000000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":-3.4914901767635307},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-1470000000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":37743000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":-3.8947619426118747},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-1185000000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":36278000000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":-3.2664424720216108},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-899000000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":35779000000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":-2.5126470834847257},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":35779000000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#827"}],"scale":100,"value":-2.5126470834847257},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-355000000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":35211000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":-1.0082076623782341},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":688000000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":35074000000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":1.9615669726863203},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":710000000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":33411500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":2.125016835520704},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":786000000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":33446500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":2.3500216764085926},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":33446500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#836"}],"scale":100,"value":2.3500216764085926},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":764000000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":33204000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":2.3009275990844476},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-278000000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":33281000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":-0.8353114389591659},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-361000000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":33099000000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":-1.0906673917641017},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-278000000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":32978000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":-0.8429862332464066},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":32978000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#845"}],"scale":100,"value":-0.8429862332464066},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":4433500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#740"},{"ref":"#846"}],"scale":100,"value":-5.300552610804106},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4307000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#847"}],"scale":100,"value":-4.527513350359879},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4179500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#848"}],"scale":100,"value":-5.766239980858955},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4031000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#849"}],"scale":100,"value":-12.45348548747209},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4031000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#850"}],"scale":100,"value":-12.45348548747209},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3938000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#851"}],"scale":100,"value":-12.315896394108684},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3835500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#852"}],"scale":100,"value":-12.123582323034807},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":68289000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#853"}],"scale":100,"value":27.67209945964943},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":68289000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#854"}],"scale":100,"value":27.67209945964943},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"equity@2014Q3"}],"scale":100,"value":2.189117828199984},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":113598500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#855"}],"scale":100,"value":-12.607560839271645},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":113598500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#856"}],"scale":100,"value":-12.698231050586056},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"equity@2015Q1"}],"scale":100,"value":-12.425505128257761},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"equity@2015Q2"}],"scale":100,"value":-10.782795186464911},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":160400000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#857"}],"scale":100,"value":-4.243765586034913},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":210041000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#858"}],"scale":100,"value":54.39223770597169},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":210041000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#859"}],"scale":100,"value":54.39223770597169},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":210553500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#860"}],"scale":100,"value":58.79550803002562},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":218758500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#861"}],"scale":100,"value":59.313809520544346},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":226852000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#862"}],"scale":100,"value":58.974573730890626},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":282214500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#863"}],"scale":100,"value":8.69090709371772},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":282214500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#864"}],"scale":100,"value":8.69090709371772},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":288208000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#865"}],"scale":100,"value":7.665644256925554},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":555683500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#866"}],"scale":100,"value":-6.268676323842619},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":575416000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#867"}],"scale":100,"value":-2.53677339524796},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":618984500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#868"}],"scale":100,"value":11.854901051641843},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":618984500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#869"}],"scale":100,"value":11.854901051641843},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":630045500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#870"}],"scale":100,"value":14.806867123088729},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":910823500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#871"}],"scale":100,"value":19.353475179329475},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":945043000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#872"}],"scale":100,"value":19.50101741402243},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":985500000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#873"}],"scale":100,"value":9.663622526636226},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":985500000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#874"}],"scale":100,"value":9.639776763064434},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1010815500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#875"}],"scale":100,"value":11.140410886061797},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1040861500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#876"}],"scale":100,"value":9.10294020866369},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1081075500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#877"}],"scale":100,"value":8.699207409658252},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1073000000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#878"}],"scale":100,"value":7.543895619757689},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1073000000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#879"}],"scale":100,"value":7.548928238583411},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1001500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#880"}],"scale":100,"value":-13.308337493759362},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1350500000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#881"}],"scale":100,"value":-18.675971862273233},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":2257500000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#882"}],"scale":100,"value":-53.83029900332226},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":3075500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#883"}],"scale":100,"value":-57.128922126483495},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":3075500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#884"}],"scale":100,"value":-57.128922126483495},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2785000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#885"}],"scale":100,"value":-71.95691202872531},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3389000000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#886"}],"scale":100,"value":-54.08675125405724},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":4171000000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#887"}],"scale":100,"value":-27.331575161831694},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":4787500000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#888"}],"scale":100,"value":-21.284595300261095},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":4787500000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#889"}],"scale":100,"value":-21.284595300261095},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":4238000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#890"}],"scale":100,"value":-30.10854176498348},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":4436500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#891"}],"scale":100,"value":-33.13422743153387},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":4422500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#892"}],"scale":100,"value":-26.794799321650647},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4146000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#893"}],"scale":100,"value":-21.683550410033767},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4146000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#894"}],"scale":100,"value":-21.683550410033767},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":3740500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#895"}],"scale":100,"value":-9.490709798155326},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":4189000000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#896"}],"scale":100,"value":16.423967534017667},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":4317000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#897"}],"scale":100,"value":16.44660643965717},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":4235500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#898"}],"scale":100,"value":18.557431235981582},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":4235500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#899"}],"scale":100,"value":18.557431235981582},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":4111500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#900"}],"scale":100,"value":18.58202602456524},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":4581000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#901"}],"scale":100,"value":-6.068543986029251},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":4563000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#902"}],"scale":100,"value":-7.911461757615604},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4548000000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#903"}],"scale":100,"value":-6.1125769569041335},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4548000000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#904"}],"scale":100,"value":-6.1125769569041335},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":63513000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#905"}],"scale":100,"value":-1.5603104876167084},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":111421000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":195.37261090654044},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":121829000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":197.29712222060277},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":105532000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":133.6711041305146},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":23740000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":14.467229348852806},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":362522000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":100.19318838216478},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":47132000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":27.97964986850776},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":49915000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":27.190077242371082},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":58568000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":31.7474428260905},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":20505000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":10.916495860728826},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":176120000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":24.314380578315586},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-13190000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-6.118293186382973},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":142133000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":60.87248868274424},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":229829000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":94.56076758184564},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":221561000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":106.34587693193818},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":580333000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":64.44814623555608},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":237799000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":117.4936880228071},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":81176000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":21.610857608365762},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":14375000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":3.039896125427699},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":241859000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":56.259231776618336},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":575202000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":38.84405570509954},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":195631000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":44.44219794998545},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":180319000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":39.474214210971056},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":175747000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":36.068941597075856},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-79636000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-11.85482910563297},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":472000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":22.957198443579774},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-162823000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-25.608227446946717},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-510121000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-80.06658075938479},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":780000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":117.64705882352939},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":992876000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":167.6804182907634},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":1100000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":43.512658227848114},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":1319000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":278.8583509513742},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":2375000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":1870.0787401574803},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1242000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":86.07068607068607},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1006000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":63.470031545741335},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":5942000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":163.78169790518191},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":500000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":27.901785714285722},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":319000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":12.749800159872105},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":202000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":7.523277467411549},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":230000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":8.87688151292938},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1251000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":13.072100313479629},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":538000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":23.472949389179764},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":58000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":2.0560085076214207},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":107000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":3.706269483893321},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":4000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":0.14179369018079147},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":707000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":6.533592089455698},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-88000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-3.109540636042407},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-49000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-1.7019798541160092},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-120000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-4.008016032064132},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-26000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-0.9203539823008811},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-283000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-2.4548924358084645},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":52000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":1.8964259664478567},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":77000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.720848056537095},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-5000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-0.17397355601947995},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":117000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.180064308681675},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":241000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":2.1431747443308113},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":76000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":2.7201145311381625},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":86000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":2.958376332989343},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-49084000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-16.567320349681037},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-15577000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-21.453854311567756},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-15115000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-19.664602414654453},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":3999000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.335557038025351},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":98263000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":149.2632762182525},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":114637000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":46.37681745729936},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2012-12-31","value":61003000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2011-12-31","value":66023000}},"quality":[{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.9025e+8 but the year reports 2.4719e+8 (14.84% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to -1.4322e+7 but the year reports -1.4425e+7 (0.71% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 5.6715e+7 but the year reports 5.6004e+7 (1.25% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.7570e+7 but the year reports 9.5372e+7 (2.25% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2019Q1","rule":"accounting-identity","severity":"warning","message":"Assets 5.6406e+9 ≠ liabilities + mezzanine + equity 6.1143e+9 (7.75% apart) — large enough that an equity or liability component is probably unmapped."}]}